{"text_format":"1","workbook":"xlsx","n_sheets":41,"sheets":["Control Panel","Monthly Inputs","Other Inputs","CET & DSM WY","WY Tariff Sheets","Calculations","CET & DSM","UT Tariff Sheets PT","UT Tariff Sheets","Utah Summary-by class","UT Summary - by cost","WY Summary - by cost","Model Checks","SDR#1","SDR#2","SDR#3","SDR#4","Wy SDR#1","Ut 1.1","Ut 1.2","Ut 1.3 p1","Ut 1.3 p2","Ut 1.4 p1","Ut 1.4 p2","Ut 1.4 p3","Ut 1.5","Ut 1.6 p1","Ut 1.6 p2","Ut 1.6 p3","Ut 1.7","Ut 1.7 Tot","Ut 1.8 p1","LEG - PR","Ut 1.8","Ut 1.9","Ut 1.11","Ut Storage","Ex 1.1 Data","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":1,"defined_names":312,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[28,2,28,4],[1,2,1,7]]}
["GO TO"]
["Utah",null,"FILING INFORMATION",null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001,null,null,null,null,null,null,null,null,"(Must Be 0)"]
[1.2,null,null,null,"UTAH",null,null,null,null,{"$f":"'Model Checks'!D7","v":1.9820838123559952}]
["1.3 pg 1",null,null,"Current Case No.","18-057-04",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,"Filing Date","2018-05-01",null,null,null,null,"the \"Model Checks\""]
[null,null,null,"Test Year Ending","2019-05-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,"Proposed Effective Date","2018-06-01",null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,"Prior Case No. ","17-057-20"]
["1.4 pg 3",null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q24","v":-82769631.323750004},null,{"$f":"E11-F11","v":-82769631.323750004},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":700.33999999999992},null,null,null,null,"New Data color"]
[1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":640.73}]
[1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":-59.6099999999999},null,{"$f":"E18-F18","v":-59.6099999999999}]
["Monthly Inputs",null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":-8.51},null,{"$f":"E19-F19","v":-8.51}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,"Exhibit Headings"]
[]
[null,null,"UTAH"]
[null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,{"$f":"\"Docket No. \"&E5","v":"Docket No. 18-057-04"}]
[]
[null,null,"Test Year (enter as text)"]
[null,null,null,"from","Jun-18"]
[null,null,null,"to","May-18"]

{"sheet":"Monthly Inputs","index":1,"n_rows":128,"n_cols":21,"rows_kept":128,"cut":false,"hidden":false,"merged":[[1,6,1,17]]}
["MONTHLY INPUTS"]
[null,null,null," ",null,null,"TEST YEAR COLUMNS",null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,"Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19",{"$f":"R3","v":"May19"}]
[null,null,null,null,4,5,6,7,8,9,10,11,12,1,2,3,4,5]
["Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2018-04-06",null,null,null,null,null,null,null,null,null," "]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,4545112.5807996793,4604872.7191900248,4374893.7729078848,4443120.1314964434,4368341.9558376446,4162301.6530091581,4234535.6329933675,4040155.3754067803,4118196.7609678367,4063137.3031140757,3621884.3289816962,3960111.9813740603,3785165.1410605982,3864376.1257421058,{"$f":"SUM(G7:R7)","v":49036220.162891656},null,"ScottN"]
[null,"Gathering",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R7/$S$7*$S$8","v":0},{"$f":"'Other Inputs'!$D$190","v":0}]
[null,"Gathering",null,null,2893382.3496265607,2931425.1761915837,{"$f":"G7/$S$7*$S$9","v":3059669.0541315987},{"$f":"H7/$S$7*$S$9","v":3107384.5162400068},3055086.9104319536,2910988.5228614588,2961506.7947754185,2825563.091969464,2880142.8885856466,2841635.9606287554,2533036.9088398931,2769583.1508732499,2647230.5953117893,{"$f":"R7/$S$7*$S$9","v":2702628.3743568812},{"$f":"+'Ex 1.1 Data'!E1","v":34294456.769006118}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["WEXPRO II"]
[null,"Company Production In Dth",null,null,1168533.0080986023,1167472.4173545837,1374825.0160217285,1386301.4116287231,1547095.3707695007,1858998.4426498413,2040057.2986602783,1877754.020690918,2076776.8115997314,2081913.477897644,1780290.4071807861,1880035.325050354,1800882.0080757141,1955656.7001342773,{"$f":"SUM(G13:R13)","v":21660586.290359497},null,"ScottN"]
[null,"Gathering",null,null,1168533.0080986028,1167472.4173545842,{"$f":"G13/$S$13*$S$14","v":1374825.0160217285},{"$f":"H13/$S$13*$S$14","v":1386301.4116287231},1547095.3707695007,1858998.4426498411,2040057.2986602783,1877754.020690918,2076776.8115997314,2081913.477897644,1780290.4071807861,1880035.325050354,1800882.0080757141,{"$f":"R13/$S$13*$S$14","v":1955656.7001342771},{"$f":"+'Ex 1.1 Data'!L1","v":21660586.290359497}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,0,151896.19445800802,53324.817657470703,98697.311401367202,0,0,0,0,{"$f":"SUM(G24:R24)","v":303918.32351684594},null,"ScottN"]
[null,null,"Clay Basin",null,0,222400.55847168001,2402097.3510742188,2634037.9638671856,2754100.5859375061,2656265.6249999981,325101.73606872529,0,0,0,0,17165.946960449201,0,2754100.5859375061,{"$f":"SUM(G25:R25)","v":13542869.794845589},null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,31957.929611206102,111245.956420898,121359.22241210901,0,48948.219299316399,0,0,0,0,{"$f":"SUM(G26:R26)","v":313511.32774352952},null,"ScottN"]
[null,null,"Leroy",null,0,0,0,0,0,9424.0837097168005,297382.20214843802,17801.046371460001,0,0,0,0,0,0,{"$f":"SUM(G27:R27)","v":324607.33222961484},null,"ScottN"]
[null,null,"Ryckman",null,0,0,350489.990234375,362173.00415039103,362173.00415039103,350489.990234375,362173.00415039103,0,0,0,0,0,350489.990234375,362173.00415039103,2500161.9873046894,null,"ScottN"]
[null,null,"Total Injections",null,0,222400.55847168001,{"$f":"SUM(G24:G28)","v":2752587.3413085938},2996210.9680175767,3116273.5900878971,3048137.628555296,1095902.8987884524,291056.46324157703,53324.817657470703,147645.53070068359,0,17165.946960449201,350489.990234375,3116273.5900878971,{"$f":"SUM(G29:R29)","v":16985068.765640266}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,44875.198364257798,0,0,0,0,0,0,0,0,0,0,257250,44875.198364257798,0,{"$f":"SUM(G32:R32)","v":302125.19836425781},null,"ScottN"]
[null,null,"Clay Basin",null,543492.95043945301,0,0,0,0,0,0,3712118.041992195,3610000,3536000,2100375.6713867201,0,59110.694885253892,0,{"$f":"SUM(G33:R33)","v":13017604.408264169},null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,0,0,0,0,0,0,310000,0,0,310000,null,"ScottN"]
[null,null,"Leroy",null,0,0,0,0,0,0,0,0,0,0,0,310000,0,0,{"$f":"SUM(G35:R35)","v":310000},null,"ScottN"]
[null,null,"Ryckman",null,0,0,0,0,0,0,342368.98803710897,498000,514599.97558593797,514599.97558593797,121924.89624023401,0,42094.249725341797,0,2033588.0851745605,null,"ScottN"]
[null,null,"Total Withdrawls",null,588368.14880371082,0,{"$f":"SUM(G32:G36)","v":0},0,0,0,342368.98803710897,4210118.041992195,4124599.975585938,4050599.975585938,2222300.5676269541,877250,146080.14297485349,0,{"$f":"SUM(G37:R37)","v":15973317.691802986}]
[]
[null,"Lost & Unaccounted for on QPC"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E165","v":5.8999999999999999E-3},0,0,-896.18754730224725,-563.82658233642553,-333.10400161743149,0,0,0,0,0,0,0,0,{"$f":"R24*-$D46","v":0},{"$f":"SUM(G46:R46)","v":-1793.1181312561043}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E174","v":3.1980000000000001E-2},0,-7112.3698599243271,0,0,0,0,0,0,-7112.3698599243271,-76819.073287353516,-84236.534084472602,-88076.13673828145,-84947.374687499949,{"$f":"R25*-$D47","v":-88076.13673828145},{"$f":"SUM(G47:R47)","v":-429267.62539581332}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E177","v":1.12E-2},0,0,-1359.2232910156208,-549.91908569335919,0,0,0,0,0,0,0,0,-357.92881164550835,{"$f":"R26*-$D48","v":0},{"$f":"SUM(G48:R48)","v":-2267.0711883544882}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E171","v":4.4999999999999998E-2},0,0,-10719.09393310548,0,0,0,0,0,0,0,0,0,-424.08376693725603,{"$f":"R27*-$D49","v":0},{"$f":"SUM(G49:R49)","v":-11143.177700042736}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E168","v":2.5000000000000001E-2},-7320.2842712402244,-9054.3251037597765,0,0,0,0,0,-7320.2842712402244,-9054.3251037597765,-8762.249755859375,-9054.3251037597765,-9054.3251037597765,-8762.249755859375,-9054.3251037597765,{"$f":"SUM(G50:R50)","v":-61062.084197998091}]
[null,null,"Total Injections",null,-7320.2842712402244,-16166.694963684104,{"$f":"SUM(G46:G50)","v":-12974.504771423348},-1113.7456680297846,-333.10400161743149,0,0,-7320.2842712402244,-16166.694963684104,-85581.323043212891,-93290.859188232382,-97130.46184204123,-94491.637021942093,-97130.46184204123,{"$f":"SUM(S46:S50)","v":-505533.07661346474}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E166","v":2.81E-2},-1260.9930740356442,0,0,0,0,0,-7228.7250000000004,-1260.9930740356442,0,0,0,0,0,{"$f":"R32*-$D54","v":0},{"$f":"SUM(G54:R54)","v":-8489.7180740356453}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E175","v":2.3800000000000002E-2},-12935.132220458983,0,-1037.9192401885975,-90392.400000000009,-72804.200000000012,-53478.600000000006,-29366.987997436543,-12935.132220458983,0,0,0,0,0,{"$f":"R33*-$D55","v":0},{"$f":"SUM(G55:R55)","v":-260015.23945808416}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E178","v":1.7999999999999999E-2},0,0,0,0,0,0,-5580,0,0,0,0,0,0,{"$f":"R34*-$D56","v":0},{"$f":"SUM(G56:R56)","v":-5580}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E172","v":2.4500000000000001E-2},0,0,0,0,0,0,-7595,0,0,0,0,0,0,{"$f":"R35*-$D57","v":0},{"$f":"SUM(G57:R57)","v":-7595}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":0}]
[null,null,"Total Withdrawls",null,-14196.125294494628,0,{"$f":"SUM(G54:G58)","v":-1037.9192401885975},-90392.400000000009,-72804.200000000012,-53478.600000000006,-49770.712997436545,-14196.125294494628,0,0,0,0,0,0,{"$f":"SUM(S54:S58)","v":-281679.95753211982}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$316","v":1.5599999999999999E-2},-700.05309448242167,0,0,0,0,0,-4013.1,-700.05309448242167,0,0,0,0,0,{"$f":"R32*-$D62","v":0},{"$f":"SUM(G62:R62)","v":-4713.1530944824217}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$316","v":1.5599999999999999E-2},-8478.4900268554666,0,-680.3168128967277,-59248.799999999996,-47720.399999999994,-35053.199999999997,-19248.950115966807,-8478.4900268554666,0,0,0,0,0,{"$f":"R33*-$D63","v":0},{"$f":"SUM(G63:R63)","v":-170430.15695571899}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$316","v":1.5599999999999999E-2},0,0,0,0,0,0,-4836,0,0,0,0,0,0,{"$f":"R34*-$D64","v":0},{"$f":"SUM(G64:R64)","v":-4836}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$316","v":1.5599999999999999E-2},0,0,0,0,0,0,-4836,0,0,0,0,0,0,{"$f":"R35*-$D65","v":0},{"$f":"SUM(G65:R65)","v":-4836}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$316","v":1.5599999999999999E-2},-6082.8674194335999,0,-2678.048876953133,-8027.7596191406319,-8027.7596191406319,-7250.879809570316,0,-6082.8674194335999,0,0,0,0,0,0,{"$f":"SUM(G66:R66)","v":-32067.315344238312}]
[null,null,"Total Withdrawls",null,-15261.410540771489,0,{"$f":"SUM(G62:G66)","v":-3358.3656898498607},-67276.559619140622,-55748.159619140628,-42304.079809570314,-32934.050115966806,-15261.410540771489,0,0,0,0,0,0,-216882.62539443973]
[]
[]
[null,"Total Injections & Withdrawls",null,null,0,0,{"$f":"G53+G60","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S51+S59","v":-787213.03414558456}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S70/(S37+S29)","v":2.3885059881862087E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,"Apr18","May18",{"$f":"G3","v":"Jun18"},"Jul18","Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2018-04-06","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,null,null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,2.1368999999999998,2.0723234097264607,2.16,2.21,2.23,2.13,2.16,2.4,2.63,2.59,2.42,2.13,1.89,1.84]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,439.65000915527298,0,0,104.87675666809101,1355.7739937133802,1230.7788970947304,4743.4902658272003,5024.7023901367002,5651.26597729492,6066.5507260742197,2999.5891361083995,2926.8074340820299,{"$f":"SUM(G82:R82)","v":30543.485586154944}]
[null,null,"In DTH",null,null,null,{"$f":"G82*1000","v":439650.00915527297},{"$f":"H82*1000","v":0},0,104876.75666809101,1355773.9937133801,{"$f":"L82*1000","v":1230778.8970947303},{"$f":"M82*1000","v":4743490.2658272004},5024702.3901367001,{"$f":"O82*1000","v":5651265.97729492},6066550.7260742197,2999589.1361083994,2926807.4340820299,{"$f":"SUM(G83:R83)","v":30543485.586154945}]
[null,null,"In $",null,null,null,{"$f":"G83*G79","v":949644.01977538969},0,0,223387.49170303383,{"$f":"K83*K79","v":2928471.8264209013},2953869.3530273526,12475379.399125537,13013979.190454053,13676063.665053707,12921753.046538087,5669223.4672448747,5385325.6787109347,{"$f":"SUM(G84:R84)","v":70197097.138053879}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2018-04-19"]
[]
[null,"Peaking Purchases (DTH)",null,null,null,null,0,0,0,0,0,1000000,4000000,5000000,3000000,0,0,0,{"$f":"SUM(G89:R89)","v":13000000}]
[null,"Peaking Purchases ($)",null,null,null,null,0,0,0,0,0,2465101.0909090913,10804314.327272728,13300195.090909094,7456862.6181818191,0,0,0,{"$f":"SUM(G90:R90)","v":34026473.127272733}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,0,0,0,0,930000,900000,1085000,1085000,980000,930000,900000,0,{"$f":"SUM(G92:R92)","v":6810000}]
[null,"Term Purchases ($)",null,null,null,null,0,0,0,0,2241515.7600000007,2388492,3101816.7963333335,3057680.5256666662,2592349.6293333331,2213191.6800000002,1922515.1999999997,0,{"$f":"SUM(G93:R93)","v":17517561.591333333}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G94:R94)","v":0}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G89+G92","v":0},{"$f":"H89+H92","v":0},0,0,930000,{"$f":"L89+L92","v":1900000},5085000,6085000,3980000,930000,900000,0,{"$f":"SUM(G97:R97)","v":19810000}]
[null,"Total Purchases ($)",null,null,0,0,0,0,0,0,2241515.7600000007,{"$f":"L90+L93","v":4853593.0909090918},13906131.123606062,16357875.616575759,10049212.247515153,2213191.6800000002,1922515.1999999997,0,{"$f":"SUM(G98:R98)","v":51544034.718606077}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$116:$G$127,2,FALSE)","v":3.1},{"$f":"VLOOKUP(MONTH(H3),$F$116:$G$127,2,FALSE)","v":2},{"$f":"VLOOKUP(MONTH(I3),$F$116:$G$127,2,FALSE)","v":1.8},2,3.1,6.3,11.5,14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,{"$f":"SUM(G102:R102)","v":80}]
[]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Jun18"},{"$f":"H3","v":"Jul18"},"Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19",{"$f":"P3","v":"Mar19"},"Apr19","May19","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,null,null,17510544.204171471,17315617.587064166,17145527.718770761,17098389.499402441,17211881.2308034,16695639.313832428,16749300.284962945,16779174.304142695,16623016.461832415,16507516.610603906,17300371.567625519,16278631.040334938,{"$f":"SUM(G107:R107)","v":203215609.82354707}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,null,null,3495249.4199966411,3430840.9422125863,3686755.4172868975,3756553.5731566576,3750569.3570467839,3702847.4211316444,3634750.1671267347,3630561.6918823547,3540282.1368855583,3436180.9819536437,3328564.9750235355,3271126.5910326717,{"$f":"SUM(G109:R109)","v":42664282.674735703}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT"]
[null,null,null,null,null,1,14.9]
[null,null,null,null,null,2,12.5]
[null,null,null,null,null,3,10.1]
[null,null,null,null,null,4,8.3000000000000007]
[null,null,null,null,null,5,4.4000000000000004]
[null,null,null,null,null,6,3.1]
[null,null,null,null,null,7,2]
[null,null,null,null,null,8,1.8]
[null,null,null,null,null,9,2]
[null,null,null,null,null,10,3.1]
[null,null,null,null,null,11,6.3]
[null,null,null,null,null,12,11.5]
[null,null,null,null,null,"Total",{"$f":"SUM(G116:G127)","v":80}]

{"sheet":"Other Inputs","index":2,"n_rows":345,"n_cols":10,"rows_kept":345,"cut":false,"hidden":false,"merged":[[0,7,0,8],[1,0,1,6]]}
[null,null,null,null,null,null,null,"Used In"]
["INPUT SECTION",null,null,null,null,null,null,"Ut","Wy","Source"]
["INPUTS FROM QUESTAR PIPELINE TARIFF AND CONTRACTS"]
[]
[null,"Storage Commodity Rates",null,null,"Rate","Effective"]
[null,"  Peaking Injections",null,null,3.8719999999999997E-2,"2018-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2018-01-01"}]
[null,"  Ryckman Withdrawals",null,null,0.01,"2018-01-01"]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"J10","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman",null,null,0.09,{"$f":"$F$6","v":"2018-01-01"},null,null,null,"Glen W"]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,{"$f":"100000/24*6","v":25000},3,{"$f":"+F21*E21/E20","v":11.653333333333334}]
[null,"mid Nov - mid Feb",null,null,92,0.38]
[]
[null,"Dominion Energy Questar Pipeline",null,{"$f":"250000/24*8","v":83333.333333333328},3,{"$f":"(1033649+127750+326416)/(D23*E23)","v":5.9512600000000004}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"+F23/E24*E23","v":0.19406282608695655}]
[]
[null,null,null,null,null,null,null,null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"2018-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$28","v":"2018-01-01"},"Jan",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$28","v":"2018-01-01"}," ",null,"Rate from Glen"]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D28:D31)","v":915902},12]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "," "]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D32","v":915902},12,0,{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F37","v":0},{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F37","v":0},{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2018-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.2999999999999999E-3,"2017-10-01","1.3p1",null,"FERC Website"]
[null,"  QPC GRI SURCHARGE (not used currently)",null,null,null,0,{"$f":"G44","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2018-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,"(not used currently)","GRI Surcharge",0,0,{"$f":"G48","v":"2018-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.2999999999999999E-3,1.2999999999999999E-3,{"$f":"+G45","v":"2017-10-01"},null,null,"ferc.gov"]
[null,null,null,"Total",{"$f":"SUM(E48:E50)","v":0.17782000000000001},{"$f":"SUM(F48:F50)","v":0.17782000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E51)/(1-$E313),5)","v":0.17863999999999999},{"$f":"ROUND((F51)/(1-E313),5)","v":0.17863999999999999},null,"1.6.3",null,"Before Adjustment for Bad Debt (Transport grossed up for QGC fuel)"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F51)/(1-E314),5)","v":0.18053}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,0.20180000000000001,"2018-04-01",null,null,"KR Tariff 5-A"]
[null,"Jan - Dec      #1715",null,3000,12,{"$f":"(F59*(E63-153))/E60","v":3.5651333333333337},null,"1.3.1"]
[null,"November - March     #1715",null,50000,5,{"$f":"F60","v":3.5651333333333337},null,"Jan"]
[null,"Jan - Dec    #1829",null,1885,12,{"$f":"F63*E63/E62","v":17.742041666666669}]
[null,"Days in Tariff Rate",null,null,365,0.58330000000000004,{"$f":"G59","v":"2018-04-01"}]
[]
[]
[null,"Citadel Energy Marketing"]
[null,"Dec - Feb      #20017",null,56925,3,{"$f":"+E68*F68/E67","v":8.6999999999999993},null,"1.3.1"]
[null,"Days in Tariff Rate",null,null,{"$f":"31+31+28","v":90},0.28999999999999998]
[null,"Nov & Mar     #20017",null,6000,2,{"$f":"+F70*E70/E69","v":8.8449999999999989},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31","v":61},0.28999999999999998]
[null,"Nov - Mar     #20024",null,27000,5,{"$f":"+F72*E72/E71","v":8.7579999999999991},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31+31+28+31","v":151},0.28999999999999998]
[]
[null,"Sequent (Kern 1992)",null,30000,8,{"$f":"+F75*E75/E74","v":6.1296750000000007}]
[null,"Oct - May",null,null,{"$f":"31+30+31+31+28+31+30+31","v":243},0.20180000000000001,"2018-04-01"]
[]
[]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.4501250370227553,{"$f":"D60+D62","v":4885},365,4.4000000000000003E-3,{"$f":"G63","v":"2018-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C80","v":0.4501250370227553},{"$f":"D61","v":50000},151,4.4000000000000003E-3,{"$f":"G63","v":"2018-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C80","v":0.4501250370227553},56925,90,4.4000000000000003E-3,"2017-01-01","1.3.1",null,"KR Tariff 5.01"]
[null,"Nov & Mar     #20017",{"$f":"+C80","v":0.4501250370227553},6000,61,4.4000000000000003E-3,"2017-01-01","1.3.2",null,"KR Tariff 5.01"]
[null,"Kern River 2002 Expansion Period Two Rates #20024"]
[null,"Nov - Mar     #20024",{"$f":"+C80","v":0.4501250370227553},27000,151,4.4000000000000003E-3,"2017-01-01"]
[]
[null,"Sequent"]
[null,"Oct - April",{"$f":"+C80","v":0.4501250370227553},30000,{"$f":"+E75","v":243},4.4000000000000003E-3,"2016-04-01"]
[]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[]
[]
[]
[]
[]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",1.2336800000000001,5.0500000000000003E-2,{"$f":"E103+F103","v":1.2841800000000001},null,null,"2018-03-01"]
[null,null,null,"Summer",0.57923000000000002,2.3709999999999998E-2,{"$f":"E104+F104","v":0.60294000000000003},null,null,{"$f":"J103","v":"2018-03-01"}]
[]
[null,"FS",null,"Winter",1.2015499999999999,4.9189999999999998E-2,{"$f":"E106+F106","v":1.25074},null,null,"2018-03-01"]
[null,null,null,"Summer",0.57923000000000002,2.3709999999999998E-2,{"$f":"E107+F107","v":0.60294000000000003},null,null,{"$f":"J106","v":"2018-03-01"}]
[]
[null,"NGV",null,null,0.89024000000000003,3.6450000000000003E-2,{"$f":"E109+F109","v":0.92669000000000001},null,null,"2018-03-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17909,0,{"$f":"E111+F111","v":0.17909},null,null,"2018-03-01"]
[]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,{"$f":"6.93533-0.1141","v":6.8212300000000008},null,null,"2018-06-01"]
[null,"Block 2",null,"Summer",null,null,{"$f":"5.83884-0.1141","v":5.7247400000000006},null,null,{"$f":"J116","v":"2018-06-01"}]
[null,"Block 1",null,"Winter",null,null,{"$f":"8.29946-0.14656","v":8.1529000000000007},null,null,{"$f":"J116","v":"2018-06-01"}]
[null,"Block 2",null,"Winter",null,null,{"$f":"7.20296-0.14656","v":7.0564},null,null,{"$f":"J116","v":"2018-06-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"J116","v":"2018-06-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,{"$f":"7.66229-0.12326","v":7.5390299999999995},null,null,"2018-06-01"]
[null,"Block 2",null,null,null,null,{"$f":"7.40155-0.12326","v":7.2782900000000001},null,null,{"$f":"J123","v":"2018-06-01"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"J123","v":"2018-06-01"}]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":70696806.453251153},73396231,"EXH 1.1"]
[null,"AMOUNT",null,null,{"$f":"+D214+D235","v":271836779.76058495},332610598,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E131/E130","v":3.8451069206405988},{"$f":"ROUND(+F131/F130,5)","v":4.5317100000000003}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,4.0867599999999999,null,null,null,"Exhibit 1.6 pg 1 (Prior case)"]
[null,"191 Account Amortization (Line 8)",null,null,null,0.13552,null,null,null,"Exhibit 1.6 pg 1 (Prior case )"]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F135:F136)","v":4.2222799999999996}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,4.8709300000000004,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 10)",null,null,null,0.38899,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"F142+F143","v":5.2599200000000002},null,null,null,"(WY) Exhibit 1.6 pg 1"]
[]
[]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2018,"2018-03-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"March 2018 191 account (Actual/Forecast)",null,2018,-35670286,-1162253,null,"1.6.1",null,"191 Account Forecast/Actual"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through March 2018 (act/fcst)",null,"March",-11920597,null,null,"1.6.2",null,"191 Account Year-End (sometimes through current period)"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E153-E154","v":-23749689}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2017,"Source"]
[null,"Utah",null,null,{"$f":"E161-E160","v":1305877.5487236015},"2017 IRP"]
[null,"Wyoming",null,null,37241.45127639846]
[null,"System Total Peak Day Demand Forecast",null,null,1343119,"2018-2019 Heating Season",null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,5.8999999999999999E-3]
[null,"Chalk Creek Withdrawls Factor",null,null,2.81E-2]
[]
[null,"Ryckman Injections Factor",null,null,2.5000000000000001E-2]
[null,"Ryckman Withdrawls Factor",null,null,0]
[]
[null,"Leroy Injections Factor",null,null,4.4999999999999998E-2]
[null,"Leroy Withdrawls Factor",null,null,2.4500000000000001E-2]
[]
[null,"Clay Basin Injections Factor",null,null,3.1980000000000001E-2]
[null,"Clay Basin Withdrawls Factor",null,null,2.3800000000000002E-2]
[]
[null,"Coalville Injections Factor",null,null,1.12E-2]
[null,"Coalville Withdrawls Factor",null,null,1.7999999999999999E-2]
[]
[null,"QPC Storage Field Reservation Charges",null,null,"Monthly Dth"]
[null,"  Peaking Storage Fields Maximum Daily Withdrawal Qty (Leroy, Chalk Creek, Coalville)",null,null,184625]
[null,"  Ryckman Maximum Storage Qty",null,null,{"$f":"2500000","v":2500000}]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS ",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,274148.70684]
[]
[null,"Other gathering ",null,1766827.1400000001,null,null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D192:D194)","v":2040975.8468400002},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,3842729.7712800005,null,null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,6839686.4580105804,11774616,"2018-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,9247770.7108060829,null,null,null,null,"1.3p1"]
[]
[]
["OTHER INPUTS ",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1438","v":17777730.629564635},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S107","v":203215609.82354707},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D212:D213)","v":220993340.45311171}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1443","v":49036220.162891656}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$218,$D$218:$E$226,$I219)","v":"Forecast"},{"$f":"HLOOKUP(G$218,$D$218:$E$226,$I219)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,2451393,{"$f":"HLOOKUP(F$218,$D$218:$E$226,$I221)","v":2451393},{"$f":"HLOOKUP(G$218,$D$218:$E$226,$I221)","v":2451393},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,3053672.9999999995,{"$f":"HLOOKUP(F$218,$D$218:$E$226,$I222)","v":3053672.9999999995},3053672.9999999995,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,557154.4442610445,557154.4442610445,557154.4442610445,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,8118610.9173330544,8118610.9173330544,8118610.9173330544,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-91874.767858646228,-91874.767858646228,-91874.767858646228,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D221:D226)","v":0},{"$f":"SUM(E221:E226)","v":14088956.593735453},{"$f":"SUM(F221:F226)","v":14088956.593735453},{"$f":"SUM(G221:G226)","v":14088956.593735453}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1681","v":8179156.6327375062},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S109","v":42664282.674735703},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D233:D234)","v":50843439.307473212}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1686","v":21660586.290359497}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$218,$D$218:$E$226,$I240)","v":"Forecast"},{"$f":"HLOOKUP(G$218,$D$218:$E$226,$I240)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,0,{"$f":"HLOOKUP(F$239,$D$239:$E$247,$I242)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,480000,480000,480000,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1676934.1990505774,1676934.1990505774,1676934.1990505774,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,0,0,0,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,-435988.63889822084,-435988.63889822084,-435988.63889822084,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-281844.00776862953,-281844.00776862953,-281844.00776862953,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D242:D247)","v":0},{"$f":"SUM(E242:E248)","v":1439101.5523837269},{"$f":"SUM(F242:F247)","v":1439101.5523837269},{"$f":"SUM(G242:G247)","v":1439101.5523837269}]
[]
[null,null,null,null,"Proceeds","Dths","Price"]
[null,"Sales of Wexpro Gas",null,null,0,0,0,null,null,"Updated sales vs. shut ins from Wexpro"]
[]
["SUMMARY INPUTS FROM REVRUN, RATE BASE, EXPENSES, ETC."]
[]
[null,"Supplier Non-Gas Costs Recovered at Current Rates  3/",null,null,{"$f":"'RevRun Fcst'!T$199","v":120505281.73},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E257-E258","v":120505281.73}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":568105},0.17863999999999999]
[]
[null,null,null,null,{"$f":"'Rate Base'!$U$8","v":"2018-03-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T285","v":-2083235},{"$f":"'Rate Base'!T206","v":9114305},{"$f":"+E264/D264","v":-4.3750729034410423},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.7266999999999999,{"$f":"2.11011-0.1141","v":1.9960100000000001}]
[null,null,null,"Summer Blk 2",0.72670000000000001,{"$f":"1.01362-0.1141","v":0.89951999999999999}]
[null,null,null,"Winter Blk 1",2.3494899999999999,{"$f":"2.793-0.14656","v":2.6464400000000001}]
[null,null,null,"Winter Blk 2",1.3494900000000001,{"$f":"1.6965-0.14656","v":1.5499399999999999}]
[]
[null,null,null,"Energy Assistance",1.4189999999999999E-2,"Current Rate 7/1/2014 GS Rate"]
[null,null,null,null,1.174E-2,"Current Rate 7/1/2014 FS Rate"]
[null,null,null,null,6.5700000000000003E-3,"Current Rate 7/1/2014 IS Rate"]
[null,null,null,null,0.26790000000000003,"Current Rate 7/1/2014 NGV Rate"]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,-1886289.5139732135,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,42000000,"2011-03-31"]
[]
[null,"GS Block Usage in Dth",null,"Winter Blk 1",52526064]
[null,null,null,"Winter Blk 2",14984828]
[null,null,null,"Summer Blk 1",23076373]
[null,null,null,"Summer Blk 2",4705902]
[]
["WY CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET and DSM Amortizations)",null,"Blk 1",1.73142,2.01783]
[null,null,null,"Blk 2",0.73141999999999996,1.0839399999999999]
[]
[]
[]
[]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,57097.087500000162,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,274858.68,"2011-07-31"]
[]
[null,"GS Block Usage in Dth",null,"Blk 1",2593433]
[null,null,null,"Blk 2",705379]
[]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test Year",null,{"$f":"'Control Panel'!E36","v":"Jun-18"},{"$f":"'Control Panel'!E37","v":"May-18"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.10589999999999999,"2015-03-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",9.3299999999999994E-2,"2018-03-01"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.5999999999999999E-3,"2016-06-01",null,"Q","Q"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,4.2493000000000003E-2,"2016-06-01",null,"Q","Q"]
[null,"QPC Lost & Unaccounted For %",null,null,1.5599999999999999E-2,"2010-04-23",null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E315:E316)","v":5.8093000000000006E-2}]
[]
[null,"Capacity Release Credits",null,null,0,null,null,null,"1.3p1"]
[null,"Capacity Release Credit Sharing % in Utah",null,null,0.9,null,null,null,null,"Docket 97-057-03 Stipulation"]
[null,"Capacity Release Credits for Utah",null,null,{"$f":"E319*E320","v":0},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2.5000000000000001E-3,"verified 4/17/18",null,"Ut Jan"]
[]
[null,"30010-135-GR-14"]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,33703,170055,null,null,"1.6p3"]
[null,"Wyoming Transportation",null,{"$f":"61957+31917","v":93874},{"$f":"151090+416661","v":567751},null,null,"1.6p3"]
[null,"Total",null,{"$f":"D328+D329","v":127577},{"$f":"SUM(E328:E329)","v":737806},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,114865.24,557805,"Actual - 12 Months Ending March 2018"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,53384.25,152460,"Actual - 12 Months Ending March 2018"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,{"$f":"+'RevRun Fcst'!T243","v":27784.25}]
[null,"FS",null,{"$f":"+'RevRun Fcst'!T252","v":25}]
[null,"NGV",null,{"$f":"+'RevRun Fcst'!T261","v":1}]
[null,"IS",null,{"$f":"+'RevRun Fcst'!T279","v":5}]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","09/01/2017-03/31/18",null,352394]

{"sheet":"CET & DSM WY","index":3,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":1.140516088229058E-2},{"$f":"G20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$297","v":274858.68},{"$f":"'Other Inputs'!$F$297","v":"2011-07-31"},{"$f":"B20","v":3298812},null,{"$f":"B6/D6","v":8.3320504472519194E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,"New DNG",null,null,"% Change",null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$296","v":57097.087500000162},{"$f":"'Other Inputs'!$F$296","v":"2011-07-31"},{"$f":"D20","v":5006250.0730399992},null,{"$f":"D11+B11","v":5063347.1605399996},null,null,{"$f":"L5","v":1.140516088229058E-2},null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$123","v":"2018-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$125","v":12},{"$f":"'Other Inputs'!$G$125","v":12},{"$f":"'Other Inputs'!$G$125","v":12},{"$f":"'Other Inputs'!$G$125","v":12},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["WY GS","Dth","Base DNG","DNG Revenue",null,"CET Rate","Revenue",null,"DNG Rate","Revenue",null,"CET Rate","CET Amort"]
["Block 1 ",{"$f":"'Other Inputs'!E299","v":2593433},{"$f":"'Other Inputs'!E289","v":1.73142},{"$f":"B16*C16","v":4490321.7648599995},null,{"$f":"ROUND((G16/B16),5)","v":1.975E-2},{"$f":"D16*$L$5","v":51212.842141479268},null,{"$f":"C16+F16","v":1.7511699999999999},{"$f":"I16*B16","v":4541542.0666100001},null,{"$f":"ROUND(F16,5)","v":1.975E-2},{"$f":"B16*L16","v":51220.301749999999},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"J24","v":6.7879300000000002},{"$f":"J31","v":6.8286300000000004},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"'Other Inputs'!E300","v":705379},{"$f":"'Other Inputs'!E290","v":0.73141999999999996},{"$f":"B17*C17","v":515928.30817999999},null,{"$f":"ROUND((G17/B17),5)","v":8.3400000000000002E-3},{"$f":"D17*$L$5","v":5884.245358520895},null,{"$f":"C17+F17","v":0.73975999999999997},{"$f":"I17*B17","v":521811.16904000001},null,{"$f":"ROUND(F17,5)","v":8.3400000000000002E-3},{"$f":"B17*L17","v":5882.8608599999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$123","v":7.5390299999999995},{"$f":"J24","v":6.7879300000000002},{"$f":"J31","v":6.8286300000000004},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":3298812},null,{"$f":"SUM(D16:D19)","v":5006250.0730399992},null,null,{"$f":"SUM(G16:G19)","v":57097.087500000162},null,null,{"$f":"B11","v":57097.087500000162},null,null,{"$f":"SUM(M16:M19)","v":57103.162609999999}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$123","v":"2018-06-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},6.7919999999999994E-2,null,{"$f":"SUM(B24:D24)","v":1.8190899999999999},4.9688400000000001,null,null,{"$f":"SUM(F24:G24)","v":6.7879300000000002},null,{"$f":"'Other Inputs'!G123","v":7.5390299999999995},{"$f":"J24-L24","v":-0.75109999999999921}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$D$24","v":6.7919999999999994E-2},null,{"$f":"SUM(B25:D25)","v":0.80767999999999995},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F25:G25)","v":5.7765199999999997},null,{"$f":"'Other Inputs'!$G$124","v":7.2782900000000001},{"$f":"J25-L25","v":-1.5017700000000005}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$123","v":"2018-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},4.505E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B31:D31),5)","v":1.8597900000000001},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F31:I31)","v":6.8286300000000004},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"J31-L31","v":7.3999999999996291E-3}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},2.8479999999999998E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B32:D32),5)","v":0.84321999999999997},{"$f":"G25","v":4.9688400000000001},null,null,{"$f":"SUM(F32:I32)","v":5.8120599999999998},null,{"$f":"'Other Inputs'!$G$124","v":7.2782900000000001},{"$f":"J32-L32","v":-1.4662300000000004}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$123","v":"2018-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":6.7919999999999994E-2},null,{"$f":"SUM(B36:D36)","v":1.84439},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F36:I36)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"J36-L36","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":0.82781999999999989},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F37:I37)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$124","v":7.2782900000000001},{"$f":"J37-L37","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$123","v":"2018-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B41:D41)","v":1.834490504472519},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F41:I41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"J41-L41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B42:D42)","v":0.82308050447251913},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F42:I42)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$124","v":7.2782900000000001},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2018-06-01"},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":122.82},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":111.78},null,{"$f":"D47-C47","v":-11.039999999999992}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":118.3},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":107.71},null,{"$f":"D48-C48","v":-10.590000000000003}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":100.96},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":92.1},null,-8.86]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":76.12},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":75.81},null,-0.31000000000000227]
["May",5.8,51.56,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":51.37},null,-0.19000000000000483]
["June",3.7,37.24,37.119999999999997,null,-0.12000000000000455]
["July",2.2999999999999998,27.69,27.61,null,-8.0000000000001847E-2]
["August",1.7,23.6,23.54,null,-6.0000000000002274E-2]
["September",2.1,26.32,26.25,null,-7.0000000000000284E-2]
["October",4.0999999999999996,39.97,39.83,null,-0.14000000000000057]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":72.31},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":66.3},null,-6.0100000000000051]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":104.73},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":95.49},null,-9.2400000000000091]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":801.62000000000012},{"$f":"SUM(D47:D58)","v":754.91000000000008},null,{"$f":"SUM(F47:F58)","v":-46.710000000000022},{"$f":"F59/C59","v":-5.8269504253885898E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2018-06-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":122.82},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":112.38},null,{"$f":"D65-C65","v":-10.439999999999998}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":118.3},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":108.28},null,{"$f":"D66-C66","v":-10.019999999999996}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":100.96},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":92.58},null,-8.3799999999999955]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":76.12},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":76.19},null,6.9999999999993179E-2]
["May",5.8,51.56,51.61,null,4.9999999999997158E-2]
["June",3.7,37.24,37.270000000000003,null,3.0000000000001137E-2]
["July",2.2999999999999998,27.69,27.71,null,1.9999999999999574E-2]
["August",1.7,23.6,23.61,null,9.9999999999980105E-3]
["September",2.1,26.32,26.34,null,1.9999999999999574E-2]
["October",4.0999999999999996,39.97,40,null,3.0000000000001137E-2]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":72.31},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":66.63},null,-5.6800000000000068]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":104.73},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":95.99},null,-8.7400000000000091]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":801.62000000000012},{"$f":"SUM(D65:D76)","v":758.59},null,{"$f":"SUM(F65:F76)","v":-43.030000000000015},{"$f":"F77/C77","v":-5.3678800429131021E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2018-06-01"},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":122.82},{"$f":"ROUND($R$14+(B83*$R$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D83-C83","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B84*$O$18),2)","v":118.3},{"$f":"ROUND($R$14+(B84*$R$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D84-C84","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B85*$O$18),2)","v":100.96},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":76.12},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,51.56,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,37.24,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,27.69,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,23.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,26.32,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,39.97,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":72.31},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":104.73},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":801.62000000000012},{"$f":"SUM(D83:D94)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F83:F94)","v":{"$error":"#REF!"}},{"$f":"F95/C95","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2018-06-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":122.82},{"$f":"ROUND($S$14+(B101*$S$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D101-C101","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B102*$O$18),2)","v":118.3},{"$f":"ROUND($S$14+(B102*$S$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D102-C102","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B103*$O$18),2)","v":100.96},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":76.12},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,51.56,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,37.24,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,27.69,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,23.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,26.32,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,39.97,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":72.31},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":104.73},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":801.62000000000012},{"$f":"SUM(D101:D112)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F101:F112)","v":{"$error":"#REF!"}},{"$f":"F113/C113","v":{"$error":"#REF!"}}]

{"sheet":"WY Tariff Sheets","index":4,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":1.73142},{"$f":"'CET & DSM WY'!B32","v":0.73141999999999996},null,null,null,"Non Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":1.73142},{"$f":"'CET & DSM WY'!B25","v":0.73141999999999996},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,48600,72900,121500]
[null,"Conservation Enabling Adjustment",{"$f":"'CET & DSM WY'!C24","v":1.975E-2},{"$f":"'CET & DSM WY'!C25","v":8.3400000000000002E-3},null,null,null,null,null,null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D31","v":8.3320504472519194E-2},{"$f":"'CET & DSM WY'!D32","v":8.3320504472519194E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D24","v":6.7919999999999994E-2},{"$f":"'CET & DSM WY'!D25","v":6.7919999999999994E-2},null,null,null,null,null,null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G31","v":4.9688400000000001},{"$f":"ROUND('CET & DSM WY'!G32,5)","v":4.9688400000000001},null,null,null,"Total Rate",{"$f":"SUM(R7:R8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(T7:T8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(V7:V8)","v":{"$error":"#REF!"}},null,null,null,"Upstream Pipeline Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G24","v":4.9688400000000001},{"$f":"'CET & DSM WY'!G25","v":4.9688400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(BG9:BJ10)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(L7:L10)","v":6.8286305044725193},{"$f":"SUM(M7:M10)","v":5.8120605044725195},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C8:C11)","v":6.7879300000000002},{"$f":"SUM(D8:D11)","v":5.7765199999999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"E16","v":12}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":12},null,null,null,null,null,null,null,"BSF Category 2",{"$f":"E17","v":44},null,null,null,null,null,null,"BSF Category 1",null,{"$f":"'Other Inputs'!G125","v":12}]
[null,null,null,"BSF Category 2",44,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"E18","v":86},null,null,null,null,null,null,"BSF Category 2",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"BSF Category 3",86,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"E19","v":555},null,null,null,null,null,null,"BSF Category 3",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Total Rate","$","$","$"]
[null,null,null,"BSF Category 4",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"'Other Inputs'!G125","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date"]
[null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[]
[]
[null,"New CET ONLY",null,null,null,null,null,null,null,null,"New DSM ONLY",null,null,null,null,null,"New Pass Through Values"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"Calculations","index":5,"n_rows":244,"n_cols":17,"rows_kept":244,"cut":false,"hidden":false,"merged":[[4,0,4,1],[5,0,5,1],[2,3,2,15]]}
["GAS BALANCE FOR 12 MONTHS ENDING: _________________"]
[]
[null,null,null,"SALES VOLUMES IN dekathermS (12 Months of Forecast)"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["RATE CLASS",null,null,{"$f":"'Monthly Inputs'!G3","v":"Jun18"},{"$f":"'Monthly Inputs'!H3","v":"Jul18"},{"$f":"'Monthly Inputs'!I3","v":"Aug18"},{"$f":"'Monthly Inputs'!J3","v":"Sep18"},{"$f":"'Monthly Inputs'!K3","v":"Oct18"},{"$f":"'Monthly Inputs'!L3","v":"Nov18"},{"$f":"'Monthly Inputs'!M3","v":"Dec18"},{"$f":"'Monthly Inputs'!N3","v":"Jan19"},{"$f":"'Monthly Inputs'!O3","v":"Feb19"},{"$f":"'Monthly Inputs'!P3","v":"Mar19"},{"$f":"'Monthly Inputs'!Q3","v":"Apr19"},{"$f":"'Monthly Inputs'!R3","v":"May19"},"Total",1]
["UTAH",null,null,{"$f":"MONTH(D5)","v":6},{"$f":"MONTH(E5)","v":7},8,9,10,11,12,1,2,3,4,5,null,2]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":2859281},{"$f":"'RevRun Fcst'!I21","v":2409399},{"$f":"'RevRun Fcst'!J21","v":2279222},{"$f":"'RevRun Fcst'!K21","v":2494890},{"$f":"'RevRun Fcst'!L21","v":6710736},{"$f":"'RevRun Fcst'!M21","v":11691211},{"$f":"'RevRun Fcst'!N21","v":18364323},{"$f":"'RevRun Fcst'!O21","v":19242638},{"$f":"'RevRun Fcst'!P21","v":15539287},{"$f":"'RevRun Fcst'!Q21","v":12127475},{"$f":"'RevRun Fcst'!R21","v":7959856},{"$f":"'RevRun Fcst'!S21","v":4850911},{"$f":"SUM(D7:O7)","v":106529229},3]
[null,"GSC",null,{"$f":"'RevRun Fcst'!H30","v":0},{"$f":"'RevRun Fcst'!I30","v":0},{"$f":"'RevRun Fcst'!J30","v":0},{"$f":"'RevRun Fcst'!K30","v":0},{"$f":"'RevRun Fcst'!L30","v":0},{"$f":"'RevRun Fcst'!M30","v":0},{"$f":"'RevRun Fcst'!N30","v":0},{"$f":"'RevRun Fcst'!O30","v":0},{"$f":"'RevRun Fcst'!P30","v":0},{"$f":"'RevRun Fcst'!Q30","v":0},{"$f":"'RevRun Fcst'!R30","v":0},{"$f":"'RevRun Fcst'!S30","v":0},0,4]
[null,"GSS",null,{"$f":"'RevRun Fcst'!H39","v":0},{"$f":"'RevRun Fcst'!I39","v":0},{"$f":"'RevRun Fcst'!J39","v":0},{"$f":"'RevRun Fcst'!K39","v":0},{"$f":"'RevRun Fcst'!L39","v":0},{"$f":"'RevRun Fcst'!M39","v":0},{"$f":"'RevRun Fcst'!N39","v":0},{"$f":"'RevRun Fcst'!O39","v":0},{"$f":"'RevRun Fcst'!P39","v":0},{"$f":"'RevRun Fcst'!Q39","v":0},{"$f":"'RevRun Fcst'!R39","v":0},{"$f":"'RevRun Fcst'!S39","v":0},0,5]
[null,"F-1",null,{"$f":"'RevRun Fcst'!H48","v":290140},{"$f":"'RevRun Fcst'!I48","v":225747},{"$f":"'RevRun Fcst'!J48","v":210735},{"$f":"'RevRun Fcst'!K48","v":253386},{"$f":"'RevRun Fcst'!L48","v":257802},{"$f":"'RevRun Fcst'!M48","v":275763},{"$f":"'RevRun Fcst'!N48","v":380284},{"$f":"'RevRun Fcst'!O48","v":449449},{"$f":"'RevRun Fcst'!P48","v":392777},{"$f":"'RevRun Fcst'!Q48","v":377120},{"$f":"'RevRun Fcst'!R48","v":358865},{"$f":"'RevRun Fcst'!S48","v":285074},3757142,6]
[null,"F-4",null,{"$f":"'RevRun Fcst'!H75","v":0},{"$f":"'RevRun Fcst'!I75","v":0},{"$f":"'RevRun Fcst'!J75","v":0},{"$f":"'RevRun Fcst'!K75","v":0},{"$f":"'RevRun Fcst'!L75","v":0},{"$f":"'RevRun Fcst'!M75","v":0},{"$f":"'RevRun Fcst'!N75","v":0},{"$f":"'RevRun Fcst'!O75","v":0},{"$f":"'RevRun Fcst'!P75","v":0},{"$f":"'RevRun Fcst'!Q75","v":0},{"$f":"'RevRun Fcst'!R75","v":0},{"$f":"'RevRun Fcst'!S75","v":0},0,7]
[null,"NGV",null,{"$f":"'RevRun Fcst'!H66","v":26194},{"$f":"'RevRun Fcst'!I66","v":21810},{"$f":"'RevRun Fcst'!J66","v":25818},{"$f":"'RevRun Fcst'!K66","v":25250},{"$f":"'RevRun Fcst'!L66","v":24213},{"$f":"'RevRun Fcst'!M66","v":22821},{"$f":"'RevRun Fcst'!N66","v":19463},{"$f":"'RevRun Fcst'!O66","v":23246},{"$f":"'RevRun Fcst'!P66","v":21146},{"$f":"'RevRun Fcst'!Q66","v":22656},{"$f":"'RevRun Fcst'!R66","v":24832},{"$f":"'RevRun Fcst'!S66","v":24203},281652,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":3175615},2656956,{"$f":"SUM(F7:F12)","v":2515775},2773526,6992751,11989795,18764070,19715333,15953210,12527251,8343553,5160188,{"$f":"SUM(P7:P12)","v":110568023},9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":50834},{"$f":"'RevRun Fcst'!I102","v":40872},{"$f":"'RevRun Fcst'!J102","v":44094},{"$f":"'RevRun Fcst'!K102","v":47544},{"$f":"'RevRun Fcst'!L102","v":46989},{"$f":"'RevRun Fcst'!M102","v":45422},{"$f":"'RevRun Fcst'!N102","v":55404},{"$f":"'RevRun Fcst'!O102","v":49652},{"$f":"'RevRun Fcst'!P102","v":50013},{"$f":"'RevRun Fcst'!Q102","v":40430},{"$f":"'RevRun Fcst'!R102","v":45919},{"$f":"'RevRun Fcst'!S102","v":50932},{"$f":"SUM(D15:O15)","v":568105},11]
[null,"IS-4",null,{"$f":"'RevRun Fcst'!H93","v":0},{"$f":"'RevRun Fcst'!I93","v":0},{"$f":"'RevRun Fcst'!J93","v":0},{"$f":"'RevRun Fcst'!K93","v":0},{"$f":"'RevRun Fcst'!L93","v":0},{"$f":"'RevRun Fcst'!M93","v":0},{"$f":"'RevRun Fcst'!N93","v":0},{"$f":"'RevRun Fcst'!O93","v":0},{"$f":"'RevRun Fcst'!P93","v":0},{"$f":"'RevRun Fcst'!Q93","v":0},{"$f":"'RevRun Fcst'!R93","v":0},{"$f":"'RevRun Fcst'!S93","v":0},{"$f":"SUM(D16:O16)","v":0},12]
["Total Interruptible Sales",null,null,{"$f":"SUM(D15:D16)","v":50834},40872,44094,47544,46989,45422,55404,49652,50013,40430,45919,50932,568105,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":3226449},{"$f":"+E13+E17","v":2697828},{"$f":"+F13+F17","v":2559869},{"$f":"+G13+G17","v":2821070},7039740,12035217,18819474,19764985,16003223,12567681,8389472,5211120,{"$f":"+P13+P17","v":111136128},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":7655912},{"$f":"'RevRun Fcst'!I204","v":7994821},{"$f":"'RevRun Fcst'!J204","v":7703233},{"$f":"'RevRun Fcst'!K204","v":6775011},{"$f":"'RevRun Fcst'!L204","v":6625907},{"$f":"'RevRun Fcst'!M204","v":7145185},{"$f":"'RevRun Fcst'!N204","v":8527004},{"$f":"'RevRun Fcst'!O204","v":8554966},{"$f":"'RevRun Fcst'!P204","v":7825167},{"$f":"'RevRun Fcst'!Q204","v":7476505},{"$f":"'RevRun Fcst'!R204","v":7920362},{"$f":"'RevRun Fcst'!S204","v":8138711},{"$f":"SUM(D22:O22)","v":92342784},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":10882361},10692649,10263102,9596081,13665647,19180402,27346478,28319951,23828390,20044186,16309834,13349831,{"$f":"+P20+P22","v":203478912},21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":116144},{"$f":"'RevRun Fcst'!I244","v":67831},{"$f":"'RevRun Fcst'!J244","v":67819},{"$f":"'RevRun Fcst'!K244","v":103394},{"$f":"'RevRun Fcst'!L244","v":231559},{"$f":"'RevRun Fcst'!M244","v":410327},{"$f":"'RevRun Fcst'!N244","v":616890},{"$f":"'RevRun Fcst'!O244","v":637181},{"$f":"'RevRun Fcst'!P244","v":577431},{"$f":"'RevRun Fcst'!Q244","v":487342},{"$f":"'RevRun Fcst'!R244","v":337763},{"$f":"'RevRun Fcst'!S244","v":219181},{"$f":"SUM(D28:O28)","v":3872862},24]
["   GS-W",null,null,{"$f":"'RevRun Fcst'!H271","v":0},{"$f":"'RevRun Fcst'!I271","v":0},{"$f":"'RevRun Fcst'!J271","v":0},{"$f":"'RevRun Fcst'!K271","v":0},{"$f":"'RevRun Fcst'!L271","v":0},{"$f":"'RevRun Fcst'!M271","v":0},{"$f":"'RevRun Fcst'!N271","v":0},{"$f":"'RevRun Fcst'!O271","v":0},{"$f":"'RevRun Fcst'!P271","v":0},{"$f":"'RevRun Fcst'!Q271","v":0},{"$f":"'RevRun Fcst'!R271","v":0},{"$f":"'RevRun Fcst'!S271","v":0},{"$f":"SUM(D29:O29)","v":0},25]
["   F-1",null,null,{"$f":"'RevRun Fcst'!H253","v":12637},{"$f":"'RevRun Fcst'!I253","v":12035},{"$f":"'RevRun Fcst'!J253","v":10027},{"$f":"'RevRun Fcst'!K253","v":11836},{"$f":"'RevRun Fcst'!L253","v":13011},{"$f":"'RevRun Fcst'!M253","v":16305},{"$f":"'RevRun Fcst'!N253","v":21267},{"$f":"'RevRun Fcst'!O253","v":24276},{"$f":"'RevRun Fcst'!P253","v":22064},{"$f":"'RevRun Fcst'!Q253","v":20768},{"$f":"'RevRun Fcst'!R253","v":20094},{"$f":"'RevRun Fcst'!S253","v":15572},{"$f":"SUM(D30:O30)","v":199892},26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":591},{"$f":"'RevRun Fcst'!I262","v":511},{"$f":"'RevRun Fcst'!J262","v":674},{"$f":"'RevRun Fcst'!K262","v":614},{"$f":"'RevRun Fcst'!L262","v":707},{"$f":"'RevRun Fcst'!M262","v":730},{"$f":"'RevRun Fcst'!N262","v":480},{"$f":"'RevRun Fcst'!O262","v":533},{"$f":"'RevRun Fcst'!P262","v":578},{"$f":"'RevRun Fcst'!Q262","v":555},{"$f":"'RevRun Fcst'!R262","v":546},{"$f":"'RevRun Fcst'!S262","v":642},{"$f":"SUM(D31:O31)","v":7161},27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":129372},80377,78520,115844,245277,427362,638637,661990,600073,508665,358403,235395,4079915,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":6552},{"$f":"'RevRun Fcst'!I280","v":7096},{"$f":"'RevRun Fcst'!J280","v":7051},{"$f":"'RevRun Fcst'!K280","v":6810},{"$f":"'RevRun Fcst'!L280","v":5253},{"$f":"'RevRun Fcst'!M280","v":18088},{"$f":"'RevRun Fcst'!N280","v":17251},{"$f":"'RevRun Fcst'!O280","v":20364},{"$f":"'RevRun Fcst'!P280","v":18265},{"$f":"'RevRun Fcst'!Q280","v":14392},{"$f":"'RevRun Fcst'!R280","v":13030},{"$f":"'RevRun Fcst'!S280","v":10092},{"$f":"SUM(D34:O34)","v":144244},30]
["   I-4",null,null,{"$f":"'RevRun Fcst'!H289","v":0},{"$f":"'RevRun Fcst'!I289","v":0},{"$f":"'RevRun Fcst'!J289","v":0},{"$f":"'RevRun Fcst'!K289","v":0},{"$f":"'RevRun Fcst'!L289","v":0},{"$f":"'RevRun Fcst'!M289","v":0},{"$f":"'RevRun Fcst'!N289","v":0},{"$f":"'RevRun Fcst'!O289","v":0},{"$f":"'RevRun Fcst'!P289","v":0},{"$f":"'RevRun Fcst'!Q289","v":0},{"$f":"'RevRun Fcst'!R289","v":0},{"$f":"'RevRun Fcst'!S289","v":0},{"$f":"SUM(D35:O35)","v":0},31]
["Total Interruptible Sales",null,null,{"$f":"SUM(D34:D35)","v":6552},7096,7051,6810,5253,18088,17251,20364,18265,14392,13030,10092,144244,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":135924},{"$f":"+E32+E36","v":87473},85571,122654,250530,445450,655888,682354,618338,523057,371433,245487,4224159,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":26238},{"$f":"'RevRun Fcst'!I328","v":14151},{"$f":"'RevRun Fcst'!J328","v":14784},{"$f":"'RevRun Fcst'!K328","v":104306},{"$f":"'RevRun Fcst'!L328","v":60090},{"$f":"'RevRun Fcst'!M328","v":60225},{"$f":"'RevRun Fcst'!N328","v":69922},{"$f":"'RevRun Fcst'!O328","v":58181},{"$f":"'RevRun Fcst'!P328","v":46194},{"$f":"'RevRun Fcst'!Q328","v":56419},{"$f":"'RevRun Fcst'!R328","v":35099},{"$f":"'RevRun Fcst'!S328","v":70607},{"$f":"SUM(D41:O41)","v":616216},37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":162162},101624,100355,226960,310620,505675,725810,740535,664532,579476,406532,316094,4840375,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":11044523},10794273,10363457,9823041,13976267,19686077,28072288,29060486,24492922,20623662,16716366,{"$f":"+O25+O44","v":13665925},208319287,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Month",{"$f":"MONTH(D5)","v":6},7,8,9,10,11,12,1,2,3,4,5,null,46]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":1},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":1},1,1,1,0,0,0,0,0,1,1,"Total",47]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":0},{"$f":"IF(E51=0,E7+E8,0)","v":0},0,0,0,11691211,18364323,19242638,15539287,12127475,0,0,{"$f":"SUM(D52:O52)","v":76964934},48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":2859281},2409399,2279222,2494890,6710736,0,0,0,0,0,7959856,4850911,{"$f":"SUM(D53:O53)","v":29564295},49]
["GSS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,"Winter",null,{"$f":"IF(D51=0,D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D55:O55)","v":0},51]
[null,"Summer",null,{"$f":"IF(D51=1,D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D56:O56)","v":0},52]
["F-S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":0},0,0,0,0,275763,380284,449449,392777,377120,0,0,{"$f":"SUM(D58:O58)","v":1875393},54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":290140},225747,210735,253386,257802,0,0,0,0,0,358865,285074,{"$f":"SUM(D59:O59)","v":1881749},55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,"Rates: R050201.R1","WYOMING NON-CORE DNG REVENUES FROM DEMAND FORECAST AND CURRENTLY EFFECTIVE I-SALES GAS COST RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",59]
[null,null,null,{"$f":"D5","v":"Jun18"},{"$f":"E5","v":"Jul18"},{"$f":"F5","v":"Aug18"},"Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Total",60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":3308.26},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":3445.07},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":3433.76},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":3373.1400000000003},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":2981.58},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":6209.45},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":5998.9600000000009},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":6781.83},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":6253.96},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":5279.9400000000005},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":4937.42},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":4198.54},{"$f":"SUM(D65:O65)","v":56201.91},61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":4853},{"$f":"ROUND(E41*$P66/$P41,0)","v":2617},2734,19293,11114,11139,12933,10761,8544,10435,6492,{"$f":"P66-SUM(D66:N66)","v":13062.299999999988},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":113977.29999999999},62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E96&\")\"","v":"I-2 Gas Cost (Rate Effective )"},null,null,{"$f":"'Other Inputs'!E99","v":0},{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,64]
[{"$f":"\"I-4 Gas Cost (Rate Effective \"&'Other Inputs'!F96&\")\"","v":"I-4 Gas Cost (Rate Effective )"},null,null,0,0,{"$f":"+E69","v":0},0,0,0,0,0,0,0,0,0,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,"ALLOCATION BASES",null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,"DEMAND",null,null,"OTHER COST",null,null,null,null,null,null,null,null,null,69]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1305877.5487236015},{"$f":"D74/D76","v":0.97227241124844599},null,"Utah Sales",{"$f":"+P20","v":111136128},{"$f":"H74/H76","v":0.96338290143123517},null,null,null,null,null,null,null,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E160","v":37241.45127639846},{"$f":"1-E74","v":2.7727588751554011E-2},null,"Wyoming Sales",{"$f":"+P39","v":4224159},{"$f":"1-I74","v":3.6617098568764828E-2},null,null,null,null,null,null,null,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E161","v":1343119},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":115360287},{"$f":"ROUND(H76/H$76,4)","v":1},null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,"Financial Report Information (Latest 12 Months of Actual Expenses and 13 Months of Rate Base)",null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,76]
["Accounts",null,null,{"$f":"Expenses!G9","v":"2017-04-01"},{"$f":"Expenses!H9","v":"2017-05-01"},{"$f":"Expenses!I9","v":"2017-06-01"},{"$f":"Expenses!J9","v":"2017-07-01"},{"$f":"Expenses!K9","v":"2017-08-01"},{"$f":"Expenses!L9","v":"2017-09-01"},{"$f":"Expenses!M9","v":"2017-10-01"},{"$f":"Expenses!N9","v":"2017-11-01"},{"$f":"Expenses!O9","v":"2017-12-01"},{"$f":"Expenses!P9","v":"2018-01-01"},{"$f":"Expenses!Q9","v":"2018-02-01"},{"$f":"Expenses!R9","v":"2018-03-01"},{"$f":"Expenses!S9","v":"2018-03-01"},77]
["EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,"Other Revenue (Yearly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!G445","v":143089.38},{"$f":"Expenses!H445","v":186990.68},{"$f":"Expenses!I445","v":121843.02},{"$f":"Expenses!J445","v":48049.88},{"$f":"Expenses!K445","v":102062.51000000001},{"$f":"Expenses!L445","v":182396.79},{"$f":"Expenses!M445","v":168250.61000000002},{"$f":"Expenses!N445","v":166949.17000000001},{"$f":"Expenses!O445","v":161953.51},{"$f":"Expenses!P445","v":0},{"$f":"Expenses!Q445","v":0},{"$f":"Expenses!R445","v":0},{"$f":"Expenses!S445","v":1281585.55},82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!G446","v":434.78000000000003},{"$f":"Expenses!H446","v":411.79},{"$f":"Expenses!I446","v":1844712.8900000001},{"$f":"Expenses!J446","v":564.5},{"$f":"Expenses!K446","v":794828.26},{"$f":"Expenses!L446","v":1160.83},{"$f":"Expenses!M446","v":556347.62},{"$f":"Expenses!N446","v":1319175.82},{"$f":"Expenses!O446","v":138.58000000000001},{"$f":"Expenses!P446","v":398340.26},{"$f":"Expenses!Q446","v":518558.68},{"$f":"Expenses!R446","v":1088125.1399999999},{"$f":"Expenses!S446","v":6522799.1500000004},83]
[null,"Gas Processed by Others (account 491)",null,{"$f":"Expenses!G461","v":0},{"$f":"Expenses!H461","v":0},{"$f":"Expenses!I461","v":0},{"$f":"Expenses!J461","v":0},{"$f":"Expenses!K461","v":0},{"$f":"Expenses!L461","v":0},{"$f":"Expenses!M461","v":0},{"$f":"Expenses!N461","v":0},{"$f":"Expenses!O461","v":0},{"$f":"Expenses!P461","v":0},{"$f":"Expenses!Q461","v":0},{"$f":"Expenses!R461","v":0},{"$f":"Expenses!S461","v":0},84]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!G447","v":111488.19},{"$f":"Expenses!H447","v":175984.67},{"$f":"Expenses!I447","v":173107.59},{"$f":"Expenses!J447","v":199307.35},{"$f":"Expenses!K447","v":131012.40000000001},{"$f":"Expenses!L447","v":99774.07},{"$f":"Expenses!M447","v":141169.20000000001},{"$f":"Expenses!N447","v":115890.11},{"$f":"Expenses!O447","v":155802.75},{"$f":"Expenses!P447","v":84962.47},{"$f":"Expenses!Q447","v":71321.05},{"$f":"Expenses!R447","v":76173.929999999993},{"$f":"Expenses!S447","v":1535993.78},85]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!G450","v":-20721.22},{"$f":"-Expenses!H450","v":-32355.49},{"$f":"-Expenses!I450","v":-26778.160000000003},{"$f":"-Expenses!J450","v":-33343.26},{"$f":"-Expenses!K450","v":-20897.510000000002},{"$f":"-Expenses!L450","v":-16225.85},{"$f":"-Expenses!M450","v":-22367.999999999996},{"$f":"-Expenses!N450","v":-18400.87},{"$f":"-Expenses!O450","v":-25753.29},{"$f":"-Expenses!P450","v":0},{"$f":"-Expenses!Q450","v":0},{"$f":"-Expenses!R450","v":0},{"$f":"-Expenses!S450","v":-216843.65000000002},86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!G448","v":967292.74},{"$f":"Expenses!H448","v":809200.96},{"$f":"Expenses!I448","v":843687.44000000006},{"$f":"Expenses!J448","v":828855.09},{"$f":"Expenses!K448","v":905412.15},{"$f":"Expenses!L448","v":855912.03},{"$f":"Expenses!M448","v":749922.57000000007},{"$f":"Expenses!N448","v":705097.4},{"$f":"Expenses!O448","v":781328.26},{"$f":"Expenses!P448","v":100336.29},{"$f":"Expenses!Q448","v":762854.72},{"$f":"Expenses!R448","v":1647764.36},{"$f":"Expenses!S448","v":9957664.0100000016},89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!G449","v":6289},{"$f":"Expenses!H449","v":5961},{"$f":"Expenses!I449","v":4108},{"$f":"Expenses!J449","v":5868},{"$f":"Expenses!K449","v":13631},{"$f":"Expenses!L449","v":11788},{"$f":"Expenses!M449","v":4888},{"$f":"Expenses!N449","v":23769},{"$f":"Expenses!O449","v":31018},{"$f":"Expenses!P449","v":0},{"$f":"Expenses!Q449","v":0},{"$f":"Expenses!R449","v":0},{"$f":"Expenses!S449","v":107320},90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92]
["Accounts",null,{"$f":"'Rate Base'!H8","v":"2017-03-19"},{"$f":"'Rate Base'!I8","v":"2017-04-18"},{"$f":"'Rate Base'!J8","v":"2017-05-18"},{"$f":"'Rate Base'!K8","v":"2017-06-17"},{"$f":"'Rate Base'!L8","v":"2017-07-17"},{"$f":"'Rate Base'!M8","v":"2017-08-16"},{"$f":"'Rate Base'!N8","v":"2017-09-17"},{"$f":"'Rate Base'!O8","v":"2017-10-19"},{"$f":"'Rate Base'!P8","v":"2017-11-18"},{"$f":"'Rate Base'!Q8","v":"2017-12-18"},{"$f":"'Rate Base'!R8","v":"2018-01-18"},{"$f":"'Rate Base'!S8","v":"2018-02-17"},{"$f":"'Rate Base'!T8","v":"2018-03-19"},"Average",93]
["RATE BASE - PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H206","v":8937825.6400000006},{"$f":"'Rate Base'!I206","v":5265628.42},{"$f":"'Rate Base'!J206","v":9895288.8399999999},{"$f":"'Rate Base'!K206","v":21769885.129999999},{"$f":"'Rate Base'!L206","v":34448175.630000003},{"$f":"'Rate Base'!M206","v":48018857.409999996},{"$f":"'Rate Base'!N206","v":58860691.740000002},{"$f":"'Rate Base'!O206","v":59031895.799999997},{"$f":"'Rate Base'!P206","v":59289969.149999999},{"$f":"'Rate Base'!Q206","v":52891066.75},{"$f":"'Rate Base'!R206","v":36606333},{"$f":"'Rate Base'!S206","v":23198516},{"$f":"'Rate Base'!T206","v":9114305},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":34858531.099166669},95]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H148","v":79968136},{"$f":"'Rate Base'!I148","v":79968136},{"$f":"'Rate Base'!J148","v":79968136},{"$f":"'Rate Base'!K148","v":79968136},{"$f":"'Rate Base'!L148","v":79968136},{"$f":"'Rate Base'!M148","v":79968136},{"$f":"'Rate Base'!N148","v":79968136},{"$f":"'Rate Base'!O148","v":79968136},{"$f":"'Rate Base'!P148","v":79968136},{"$f":"'Rate Base'!Q148","v":79968136},{"$f":"'Rate Base'!R148","v":79968136},{"$f":"'Rate Base'!S148","v":79968136},{"$f":"'Rate Base'!T148","v":79968136},{"$f":"(((+C100+O100)/2)+SUM(D100:N100))/12","v":79968136},96]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H166","v":-69092261.780000001},{"$f":"'Rate Base'!I166","v":-69148875.269999996},{"$f":"'Rate Base'!J166","v":-69202397.180000007},{"$f":"'Rate Base'!K166","v":-69256660.719999999},{"$f":"'Rate Base'!L166","v":-69314119.849999994},{"$f":"'Rate Base'!M166","v":-69367366.510000005},{"$f":"'Rate Base'!N166","v":-69417627.430000007},{"$f":"'Rate Base'!O166","v":-69469195},{"$f":"'Rate Base'!P166","v":-69536528.439999998},{"$f":"'Rate Base'!Q166","v":-69576718.010000005},{"$f":"'Rate Base'!R166","v":-69536528},{"$f":"'Rate Base'!S166","v":-69665875},{"$f":"'Rate Base'!T166","v":-69665875},-69405913.316666663,97]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H173","v":-6137515.3499999996},{"$f":"'Rate Base'!I173","v":-6139006.6299999999},{"$f":"'Rate Base'!J173","v":-6140416.4799999995},{"$f":"'Rate Base'!K173","v":-6141845.8700000001},{"$f":"'Rate Base'!L173","v":-6143359.4199999999},{"$f":"'Rate Base'!M173","v":-6144762.0199999996},{"$f":"'Rate Base'!N173","v":-6146085.96},{"$f":"'Rate Base'!O173","v":-6147444.3300000001},{"$f":"'Rate Base'!P173","v":-6149218},{"$f":"'Rate Base'!Q173","v":-6150276.6600000001},{"$f":"'Rate Base'!R173","v":-6149218},{"$f":"'Rate Base'!S173","v":-6150277},{"$f":"'Rate Base'!T173","v":-6150277},-6145483.8787499992,98]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H241","v":-1171.29},{"$f":"'Rate Base'!I241","v":-1186.79},{"$f":"'Rate Base'!J241","v":-1202.29},{"$f":"'Rate Base'!K241","v":-1217.79},{"$f":"'Rate Base'!L241","v":-1233.29},{"$f":"'Rate Base'!M241","v":-1248.79},{"$f":"'Rate Base'!N241","v":-1264.29},{"$f":"'Rate Base'!O241","v":-1279.79},{"$f":"'Rate Base'!P241","v":-1295.29},{"$f":"'Rate Base'!Q241","v":-1310.79},{"$f":"'Rate Base'!R241","v":-1295},{"$f":"'Rate Base'!S241","v":-1311},{"$f":"'Rate Base'!T241","v":-1311},-1257.1879166666668,99]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H248","v":-310747.40000000002},{"$f":"'Rate Base'!I248","v":-247869.66},{"$f":"'Rate Base'!J248","v":-184984.29},{"$f":"'Rate Base'!K248","v":-121778.19},{"$f":"'Rate Base'!L248","v":-58772.590000000004},{"$f":"'Rate Base'!M248","v":3661.83},{"$f":"'Rate Base'!N248","v":50611.28},{"$f":"'Rate Base'!O248","v":110620.48},{"$f":"'Rate Base'!P248","v":169754.68},{"$f":"'Rate Base'!Q248","v":44147.49},{"$f":"'Rate Base'!R248","v":169755},{"$f":"'Rate Base'!S248","v":480158},{"$f":"'Rate Base'!T248","v":480158},41667.444166666661,100]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H255","v":-700755.31},{"$f":"'Rate Base'!I255","v":-700755.31},{"$f":"'Rate Base'!J255","v":-700755.31},{"$f":"'Rate Base'!K255","v":-700755.31},{"$f":"'Rate Base'!L255","v":-700755.31},{"$f":"'Rate Base'!M255","v":-700755.31},{"$f":"'Rate Base'!N255","v":-700755.31},{"$f":"'Rate Base'!O255","v":-700755.31},{"$f":"'Rate Base'!P255","v":-700755.31},{"$f":"'Rate Base'!Q255","v":-700755.31},{"$f":"'Rate Base'!R255","v":-700755.31},{"$f":"'Rate Base'!S255","v":-700755.31},{"$f":"'Rate Base'!T255","v":-700755.31},-700755.31000000017,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total",null,null,103]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":529608},null,"Thirteen month average",null,{"$f":"P100","v":79968136},{"$f":"P101","v":-69405913.316666663},{"$f":"P102","v":-6145483.8787499992},{"$f":"P103","v":-1257.1879166666668},{"$f":"P104","v":41667.444166666661},{"$f":"P105","v":-700755.31000000017},{"$f":"SUM(H108:M108)","v":3756393.7508333386},null,null,104]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":13951},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E308*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$308","v":-5037992.568},{"$f":"I108*'Other Inputs'!$E$308","v":4372572.53895},{"$f":"J108*'Other Inputs'!$E$308","v":387165.48436124995},null,null,null,{"$f":"SUM(H109:M109)","v":-278254.54468875006},null,null,105]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":324510.3879332901},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":3478139.2061445885},null,null,null,106]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":868069.3879332901},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E311&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.0933)"},{"$f":"M110*'Other Inputs'!E311","v":324510.3879332901},null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E310&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1059)"},{"$f":"M110*'Other Inputs'!E310","v":368334.94193071191},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",110]
[null,null,null,{"$f":"D5","v":"Jun18"},{"$f":"E5","v":"Jul18"},"Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Total",111]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":5749718.7889296133},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":5829421.5431251666},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":5915437.3266071454},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":6021300.0956589989},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":6274592.9316536458},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5917909.3960976982},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":6194973.5725675682},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":6145050.7810117193},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":5402174.7361624818},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":5840147.3064244147},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":5586047.1491363123},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":5820032.8258763831},{"$f":"SUM(D120:O120)","v":70696806.453251153},116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["STORAGE INJECTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G24","v":0},{"$f":"'Monthly Inputs'!H24","v":0},{"$f":"'Monthly Inputs'!I24","v":0},{"$f":"'Monthly Inputs'!J24","v":0},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":151896.19445800802},{"$f":"'Monthly Inputs'!M24","v":53324.817657470703},{"$f":"'Monthly Inputs'!N24","v":98697.311401367202},{"$f":"'Monthly Inputs'!O24","v":0},{"$f":"'Monthly Inputs'!P24","v":0},{"$f":"'Monthly Inputs'!Q24","v":0},{"$f":"'Monthly Inputs'!R24","v":0},{"$f":"SUM(D123:O123)","v":303918.32351684594},119]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":0},{"$f":"'Monthly Inputs'!H26","v":0},{"$f":"'Monthly Inputs'!I26","v":0},{"$f":"'Monthly Inputs'!J26","v":31957.929611206102},{"$f":"'Monthly Inputs'!K26","v":111245.956420898},{"$f":"'Monthly Inputs'!L26","v":121359.22241210901},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":48948.219299316399},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":0},{"$f":"'Monthly Inputs'!R26","v":0},{"$f":"SUM(D124:O124)","v":313511.32774352952},120]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":0},{"$f":"'Monthly Inputs'!H27","v":0},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":9424.0837097168005},{"$f":"'Monthly Inputs'!K27","v":297382.20214843802},{"$f":"'Monthly Inputs'!L27","v":17801.046371460001},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":0},{"$f":"'Monthly Inputs'!P27","v":0},{"$f":"'Monthly Inputs'!Q27","v":0},{"$f":"'Monthly Inputs'!R27","v":0},{"$f":"SUM(D125:O125)","v":324607.33222961484},121]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G28","v":350489.990234375},{"$f":"'Monthly Inputs'!H28","v":362173.00415039103},{"$f":"'Monthly Inputs'!I28","v":362173.00415039103},{"$f":"'Monthly Inputs'!J28","v":350489.990234375},{"$f":"'Monthly Inputs'!K28","v":362173.00415039103},{"$f":"'Monthly Inputs'!L28","v":0},{"$f":"'Monthly Inputs'!M28","v":0},{"$f":"'Monthly Inputs'!N28","v":0},{"$f":"'Monthly Inputs'!O28","v":0},{"$f":"'Monthly Inputs'!P28","v":0},{"$f":"'Monthly Inputs'!Q28","v":350489.990234375},{"$f":"'Monthly Inputs'!R28","v":362173.00415039103},{"$f":"SUM(D126:O126)","v":2500161.9873046894},122]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D126)","v":350489.990234375},{"$f":"SUM(E123:E126)","v":362173.00415039103},362173.00415039103,391872.00355529791,770801.16271972703,291056.46324157703,53324.817657470703,147645.53070068359,0,0,350489.990234375,362173.00415039103,3442198.9707946796,123]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":2402097.3510742188},{"$f":"'Monthly Inputs'!H25","v":2634037.9638671856},{"$f":"'Monthly Inputs'!I25","v":2754100.5859375061},{"$f":"'Monthly Inputs'!J25","v":2656265.6249999981},{"$f":"'Monthly Inputs'!K25","v":325101.73606872529},{"$f":"'Monthly Inputs'!L25","v":0},{"$f":"'Monthly Inputs'!M25","v":0},{"$f":"'Monthly Inputs'!N25","v":0},{"$f":"'Monthly Inputs'!O25","v":0},{"$f":"'Monthly Inputs'!P25","v":17165.946960449201},{"$f":"'Monthly Inputs'!Q25","v":0},{"$f":"'Monthly Inputs'!R25","v":2754100.5859375061},{"$f":"SUM(D128:O128)","v":13542869.794845589},124]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":2752587.3413085938},{"$f":"SUM(E127:E128)","v":2996210.9680175767},3116273.5900878971,3048137.628555296,1095902.8987884524,291056.46324157703,53324.817657470703,147645.53070068359,0,17165.946960449201,350489.990234375,3116273.5900878971,16985068.765640266,125]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":0},{"$f":"'Monthly Inputs'!H32","v":0},{"$f":"'Monthly Inputs'!I32","v":0},{"$f":"'Monthly Inputs'!J32","v":0},{"$f":"'Monthly Inputs'!K32","v":0},{"$f":"'Monthly Inputs'!L32","v":0},{"$f":"'Monthly Inputs'!M32","v":0},{"$f":"'Monthly Inputs'!N32","v":0},{"$f":"'Monthly Inputs'!O32","v":0},{"$f":"'Monthly Inputs'!P32","v":257250},{"$f":"'Monthly Inputs'!Q32","v":44875.198364257798},{"$f":"'Monthly Inputs'!R32","v":0},{"$f":"SUM(D131:O131)","v":302125.19836425781},127]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":0},{"$f":"'Monthly Inputs'!L34","v":0},{"$f":"'Monthly Inputs'!M34","v":0},{"$f":"'Monthly Inputs'!N34","v":0},{"$f":"'Monthly Inputs'!O34","v":0},{"$f":"'Monthly Inputs'!P34","v":310000},{"$f":"'Monthly Inputs'!Q34","v":0},{"$f":"'Monthly Inputs'!R34","v":0},{"$f":"SUM(D132:O132)","v":310000},128]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":0},{"$f":"'Monthly Inputs'!L35","v":0},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":0},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":310000},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D133:O133)","v":310000},129]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G36","v":0},{"$f":"'Monthly Inputs'!H36","v":0},{"$f":"'Monthly Inputs'!I36","v":0},{"$f":"'Monthly Inputs'!J36","v":0},{"$f":"'Monthly Inputs'!K36","v":342368.98803710897},{"$f":"'Monthly Inputs'!L36","v":498000},{"$f":"'Monthly Inputs'!M36","v":514599.97558593797},{"$f":"'Monthly Inputs'!N36","v":514599.97558593797},{"$f":"'Monthly Inputs'!O36","v":121924.89624023401},{"$f":"'Monthly Inputs'!P36","v":0},{"$f":"'Monthly Inputs'!Q36","v":42094.249725341797},{"$f":"'Monthly Inputs'!R36","v":0},{"$f":"SUM(D134:O134)","v":2033588.0851745605},130]
[null,"Total Peaking Storage",null,{"$f":"SUM(D131:D134)","v":0},{"$f":"SUM(E131:E134)","v":0},0,0,342368.98803710897,498000,514599.97558593797,514599.97558593797,121924.89624023401,877250,86969.448089599595,0,2955713.2835388184,131]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":0},{"$f":"'Monthly Inputs'!H33","v":0},{"$f":"'Monthly Inputs'!I33","v":0},{"$f":"'Monthly Inputs'!J33","v":0},{"$f":"'Monthly Inputs'!K33","v":0},{"$f":"'Monthly Inputs'!L33","v":3712118.041992195},{"$f":"'Monthly Inputs'!M33","v":3610000},{"$f":"'Monthly Inputs'!N33","v":3536000},{"$f":"'Monthly Inputs'!O33","v":2100375.6713867201},{"$f":"'Monthly Inputs'!P33","v":0},{"$f":"'Monthly Inputs'!Q33","v":59110.694885253892},{"$f":"'Monthly Inputs'!R33","v":0},{"$f":"SUM(D136:O136)","v":13017604.408264169},132]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":0},0,0,0,342368.98803710897,4210118.041992195,4124599.975585938,4050599.975585938,2222300.5676269541,877250,146080.14297485349,0,15973317.691802988,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",136]
["Demand",null,null,{"$f":"D5","v":"Jun18"},"Jul18","Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Total",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138]
["Utah Sales",null,null,{"$f":"+D20","v":3226449},{"$f":"+E20","v":2697828},2559869,2821070,7039740,12035217,18819474,19764985,16003223,12567681,8389472,5211120,{"$f":"SUM(D143:O143)","v":111136128},139]
["Wyoming Sales",null,null,{"$f":"+D39","v":135924},87473,85571,122654,250530,445450,655888,682354,618338,523057,371433,245487,{"$f":"SUM(D144:O144)","v":4224159},140]
["Total Sales",null,null,{"$f":"+D143+D144","v":3362373},2785301,2645440,2943724,7290270,12480667,19475362,20447339,16621561,13090738,8760905,5456607,115360287,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["Distribution  Use (Offices)",null,null,{"$f":"+D83","v":0},{"$f":"+E83","v":0},0,0,0,0,0,0,0,0,0,0,0,143]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D150-D145-D147","v":15538},{"$f":"+E150-E145-E147","v":12872},12225,13604,33690,57676,90001,94492,76813,60496,40486,{"$f":"+O150-O145-O147","v":25216},{"$f":"SUM(D148:O148)","v":533109},144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
["Total City Gate",null,null,{"$f":"ROUND((D145+D147)/(1-'Other Inputs'!$E$313),0)","v":3377911},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$313),0)","v":2798173},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$313),0)","v":2657665},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$313),0)","v":2957328},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$313),0)","v":7323960},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$313),0)","v":12538343},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$313),0)","v":19565363},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$313),0)","v":20541831},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$313),0)","v":16698374},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$313),0)","v":13151234},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$313),0)","v":8801391},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$313),0)","v":5481823},{"$f":"SUM(D150:O150)","v":115893396},146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
["Peaking Injection",null,null,{"$f":"+D127","v":350489.990234375},362173.00415039103,362173.00415039103,391872.00355529791,770801.16271972703,291056.46324157703,53324.817657470703,147645.53070068359,0,0,350489.990234375,362173.00415039103,{"$f":"SUM(D152:O152)","v":3442198.9707946796},148]
["Clay Basin Injection",null,null,{"$f":"+D128","v":2402097.3510742188},2634037.9638671856,2754100.5859375061,2656265.6249999981,325101.73606872529,0,0,0,0,17165.946960449201,0,2754100.5859375061,{"$f":"SUM(D153:O153)","v":13542869.794845589},149]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G51","v":12974.504771423348},{"$f":"-'Monthly Inputs'!H51","v":1113.7456680297846},{"$f":"-'Monthly Inputs'!I51","v":333.10400161743149},{"$f":"-'Monthly Inputs'!J51","v":0},{"$f":"-'Monthly Inputs'!K51","v":0},{"$f":"-'Monthly Inputs'!L51","v":7320.2842712402244},{"$f":"-'Monthly Inputs'!M51","v":16166.694963684104},{"$f":"-'Monthly Inputs'!N51","v":85581.323043212891},{"$f":"-'Monthly Inputs'!O51","v":93290.859188232382},{"$f":"-'Monthly Inputs'!P51","v":97130.46184204123},{"$f":"-'Monthly Inputs'!Q51","v":94491.637021942093},{"$f":"-'Monthly Inputs'!R51","v":97130.46184204123},{"$f":"SUM(D154:O154)","v":505533.07661346474},150]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":6143472.8460800173},{"$f":"SUM(E150:E154)","v":5795497.7136856057},5774271.6940895142,6005465.628555296,{"$f":"SUM(H150:H154)","v":8419862.8987884521},12836719.747512817,19634854.512621153,20775057.853743896,16791664.859188233,13265530.408802491,9246372.6272563171,{"$f":"SUM(O150:O154)","v":8695227.0519299377},{"$f":"SUM(D155:O155)","v":133383997.84225373},151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",153]
["Supply",null,null,{"$f":"D5","v":"Jun18"},"Jul18","Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Total",154]
["Company Production",null,null,{"$f":"+D120","v":5749718.7889296133},{"$f":"+E120","v":5829421.5431251666},5915437.3266071454,6021300.0956589989,6274592.9316536458,5917909.3960976982,6194973.5725675682,6145050.7810117193,5402174.7361624818,5840147.3064244147,5586047.1491363123,5820032.8258763831,{"$f":"SUM(D159:O159)","v":70696806.453251153},155]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-334018},{"$f":"ROUND(E159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-338649},{"$f":"ROUND(F159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-343646},{"$f":"ROUND(G159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-349795},{"$f":"ROUND(H159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-364510},{"$f":"ROUND(I159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-343789},{"$f":"ROUND(J159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-359885},{"$f":"ROUND(K159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-356984},{"$f":"ROUND(L159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-313829},{"$f":"ROUND(M159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-339272},{"$f":"ROUND(N159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-324510},{"$f":"ROUND(O159*(-'Other Inputs'!$E$315-'Other Inputs'!$E$316),0)","v":-338103},{"$f":"SUM(D160:O160)","v":-4106990},156]
["Company Production @ City Gate",null,null,{"$f":"SUM(D159:D160)","v":5415700.7889296133},{"$f":"SUM(E159:E160)","v":5490772.5431251666},5571791.3266071454,5671505.0956589989,5910082.9316536458,5574120.3960976982,5835088.5725675682,5788066.7810117193,5088345.7361624818,5500875.3064244147,5261537.1491363123,5481929.8258763831,{"$f":"SUM(D161:O161)","v":66589816.453251153},157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":0},0,0,0,342368.98803710897,498000,514599.97558593797,514599.97558593797,121924.89624023401,877250,86969.448089599595,0,{"$f":"SUM(D163:O163)","v":2955713.2835388184},159]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":0},0,0,0,0,3712118.041992195,3610000,3536000,2100375.6713867201,0,59110.694885253892,0,{"$f":"SUM(D164:O164)","v":13017604.408264169},160]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G67+'Monthly Inputs'!G59","v":-4396.2849300384587},{"$f":"'Monthly Inputs'!H67+'Monthly Inputs'!H59","v":-157668.95961914063},{"$f":"'Monthly Inputs'!I67+'Monthly Inputs'!I59","v":-128552.35961914064},{"$f":"'Monthly Inputs'!J67+'Monthly Inputs'!J59","v":-95782.679809570313},{"$f":"'Monthly Inputs'!K67+'Monthly Inputs'!K59","v":-82704.763113403344},{"$f":"'Monthly Inputs'!L67+'Monthly Inputs'!L59","v":-29457.535835266117},{"$f":"'Monthly Inputs'!M67+'Monthly Inputs'!M59","v":0},{"$f":"'Monthly Inputs'!N67+'Monthly Inputs'!N59","v":0},{"$f":"'Monthly Inputs'!O67+'Monthly Inputs'!O59","v":0},{"$f":"'Monthly Inputs'!P67+'Monthly Inputs'!P59","v":0},{"$f":"'Monthly Inputs'!Q67+'Monthly Inputs'!Q59","v":0},{"$f":"'Monthly Inputs'!R67+'Monthly Inputs'!R59","v":0},{"$f":"SUM(D165:O165)","v":-498562.58292655949},161]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G51","v":-12974.504771423348},{"$f":"'Monthly Inputs'!H51","v":-1113.7456680297846},{"$f":"'Monthly Inputs'!I51","v":-333.10400161743149},{"$f":"'Monthly Inputs'!J51","v":0},{"$f":"'Monthly Inputs'!K51","v":0},{"$f":"'Monthly Inputs'!L51","v":-7320.2842712402244},{"$f":"'Monthly Inputs'!M51","v":-16166.694963684104},{"$f":"'Monthly Inputs'!N51","v":-85581.323043212891},{"$f":"'Monthly Inputs'!O51","v":-93290.859188232382},{"$f":"'Monthly Inputs'!P51","v":-97130.46184204123},{"$f":"'Monthly Inputs'!Q51","v":-94491.637021942093},{"$f":"'Monthly Inputs'!R51","v":-97130.46184204123},{"$f":"SUM(D166:O166)","v":-505533.07661346474},162]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D163:D166)","v":-17370.789701461807},{"$f":"SUM(E163:E166)","v":-158782.70528717042},-128885.46362075808,-95782.679809570313,259664.22492370562,4173340.2218856886,4108433.2806222537,3965018.6525427252,2129009.7084387215,780119.53815795877,51588.505952911393,-97130.46184204123,14969222.032262962,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D161-D167-D154","v":732168.34208044247},{"$f":"E155-E161-E167-E154","v":462394.13017957978},{"$f":"F155-F161-F167-F154","v":331032.72710150952},429743.21270586737,2250115.7422111006,3081938.8452581903,9675165.9644676484,10936391.097146239,9481018.5553987958,6887405.1023780759,3838755.3351451512,3213297.2260535546,{"$f":"SUM(D169:O169)","v":51319426.280126154},165]
["   Gas Reimbursement",null,null,{"$f":"+D171-D169","v":11602.657919557532},{"$f":"+E171-E169","v":7327.8698204202228},5246.2728984904825,6809.787294132635,35658.257788899355,48840.154741809703,153324.03553235158,173310.90285376087,150247.44460120425,109145.89762192406,60833.664854848757,50921.773946445435,{"$f":"SUM(D170:O170)","v":813268.71987384488},166]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D169/(1-'Other Inputs'!$E$316),0)","v":743771},{"$f":"ROUND(E169/(1-'Other Inputs'!$E$316),0)","v":469722},{"$f":"ROUND(F169/(1-'Other Inputs'!$E$316),0)","v":336279},{"$f":"ROUND(G169/(1-'Other Inputs'!$E$316),0)","v":436553},{"$f":"ROUND(H169/(1-'Other Inputs'!$E$316),0)","v":2285774},{"$f":"ROUND(I169/(1-'Other Inputs'!$E$316),0)","v":3130779},{"$f":"ROUND(J169/(1-'Other Inputs'!$E$316),0)","v":9828490},{"$f":"ROUND(K169/(1-'Other Inputs'!$E$316),0)","v":11109702},{"$f":"ROUND(L169/(1-'Other Inputs'!$E$316),0)","v":9631266},{"$f":"ROUND(M169/(1-'Other Inputs'!$E$316),0)","v":6996551},{"$f":"ROUND(N169/(1-'Other Inputs'!$E$316),0)","v":3899589},{"$f":"ROUND(O169/(1-'Other Inputs'!$E$316),0)","v":3264219},{"$f":"SUM(D171:O171)","v":52132695},167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
["Transported Volumes - total",null,null,{"$f":"+D161+D169+D137+D165","v":6143472.8460800173},{"$f":"+E161+E169+E137+E165","v":5795497.7136856057},{"$f":"+F161+F169+F137+F165","v":5774271.6940895142},6005465.628555296,{"$f":"+H161+H169+H137+H165","v":8419862.8987884521},12836719.747512817,19634854.512621153,20775057.853743896,16791664.859188233,13265530.408802491,9246372.6272563171,{"$f":"+O161+O169+O137+O165","v":8695227.0519299377},{"$f":"+P161+P169+P137+P165","v":133383997.84225374},169]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":68164.684981540951},{"$f":"HLOOKUP(MONTH(E5),kernrivertrans,6,FALSE)","v":65965.824175684786},68164.684981540951,68164.684981540951,{"$f":"HLOOKUP(MONTH(H5),kernrivertrans,6,FALSE)","v":439673.13366308692},1644952.6896722529,{"$f":"HLOOKUP(MONTH(J5),kernrivertrans,6,FALSE)","v":2279568.2249943395},2355553.8324941508,2279568.2249943395,1644952.6896722529,486780.96941270336,471078.35749616456,null,170]
["Storage Fuel %",null,{"$f":"(P154-P166)/(P163+P164+P152+P153)","v":3.0677052547230882E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D159/(D171+D159)","v":0.8854589713426495},0.92543081503315627,{"$f":"F159/(F171+F159)","v":0.94621013135723941},0.93239967005544722,{"$f":"H159/(H171+H159)","v":0.7329817730653696},0.65400742483848084,0.38661888202332639,0.3561367038404713,0.35934386751315789,0.45495712113928716,0.58889536361195283,{"$f":"O159/(O171+O159)","v":0.64067277497725117},{"$f":"P159/(P171+P159)","v":0.57556861842477092},173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174]
["Peak Hour Service",null,null,{"$f":"IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":410750.4347826087},{"$f":"IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!$D$20*31*'Other Inputs'!$F$21,0)+IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":795828.96739130444},{"$f":"IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!$D$20*31*'Other Inputs'!$F$21,0)+IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":795828.96739130444},{"$f":"IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)+IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$23*14*'Other Inputs'!$F$24,0)","v":359406.63043478259},{"$f":"IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"SUM(D179:O179)","v":2361815},175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["PURCHASES BREAKDOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G83","v":439650.00915527297},{"$f":"'Monthly Inputs'!H83","v":0},{"$f":"'Monthly Inputs'!I83","v":0},{"$f":"'Monthly Inputs'!J83","v":104876.75666809101},{"$f":"'Monthly Inputs'!K83","v":1355773.9937133801},{"$f":"'Monthly Inputs'!L83","v":1230778.8970947303},{"$f":"'Monthly Inputs'!M83","v":4743490.2658272004},{"$f":"'Monthly Inputs'!N83","v":5024702.3901367001},{"$f":"'Monthly Inputs'!O83","v":5651265.97729492},{"$f":"'Monthly Inputs'!P83","v":6066550.7260742197},{"$f":"'Monthly Inputs'!Q83","v":2999589.1361083994},{"$f":"'Monthly Inputs'!R83","v":2926807.4340820299},{"$f":"SUM(D182:O182)","v":30543485.586154945},178]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":949644.01977538969},{"$f":"'Monthly Inputs'!H84","v":0},{"$f":"'Monthly Inputs'!I84","v":0},{"$f":"'Monthly Inputs'!J84","v":223387.49170303383},{"$f":"'Monthly Inputs'!K84","v":2928471.8264209013},{"$f":"'Monthly Inputs'!L84","v":2953869.3530273526},{"$f":"'Monthly Inputs'!M84","v":12475379.399125537},{"$f":"'Monthly Inputs'!N84","v":13013979.190454053},{"$f":"'Monthly Inputs'!O84","v":13676063.665053707},{"$f":"'Monthly Inputs'!P84","v":12921753.046538087},{"$f":"'Monthly Inputs'!Q84","v":5669223.4672448747},{"$f":"'Monthly Inputs'!R84","v":5385325.6787109347},{"$f":"SUM(D183:O183)","v":70197097.138053879},179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G92","v":0},{"$f":"'Monthly Inputs'!H92","v":0},{"$f":"'Monthly Inputs'!I92","v":0},{"$f":"'Monthly Inputs'!J92","v":0},{"$f":"'Monthly Inputs'!K92","v":930000},{"$f":"'Monthly Inputs'!L92","v":900000},{"$f":"'Monthly Inputs'!M92","v":1085000},{"$f":"'Monthly Inputs'!N92","v":1085000},{"$f":"'Monthly Inputs'!O92","v":980000},{"$f":"'Monthly Inputs'!P92","v":930000},{"$f":"'Monthly Inputs'!Q92","v":900000},{"$f":"'Monthly Inputs'!R92","v":0},{"$f":"SUM(D185:O185)","v":6810000},181]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G93+'Monthly Inputs'!G94","v":0},{"$f":"'Monthly Inputs'!H93+'Monthly Inputs'!H94","v":0},{"$f":"'Monthly Inputs'!I93+'Monthly Inputs'!I94","v":0},{"$f":"'Monthly Inputs'!J93+'Monthly Inputs'!J94","v":0},{"$f":"'Monthly Inputs'!K93+'Monthly Inputs'!K94","v":2241515.7600000007},{"$f":"'Monthly Inputs'!L93+'Monthly Inputs'!L94","v":2388492},{"$f":"'Monthly Inputs'!M93+'Monthly Inputs'!M94","v":3101816.7963333335},{"$f":"'Monthly Inputs'!N93+'Monthly Inputs'!N94","v":3057680.5256666662},{"$f":"'Monthly Inputs'!O93+'Monthly Inputs'!O94","v":2592349.6293333331},{"$f":"'Monthly Inputs'!P93+'Monthly Inputs'!P94","v":2213191.6800000002},{"$f":"'Monthly Inputs'!Q93+'Monthly Inputs'!Q94","v":1922515.1999999997},{"$f":"'Monthly Inputs'!R93+'Monthly Inputs'!R94","v":0},{"$f":"SUM(D186:O186)","v":17517561.591333333},182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G89","v":0},{"$f":"'Monthly Inputs'!H89","v":0},{"$f":"'Monthly Inputs'!I89","v":0},{"$f":"'Monthly Inputs'!J89","v":0},{"$f":"'Monthly Inputs'!K89","v":0},{"$f":"'Monthly Inputs'!L89","v":1000000},{"$f":"'Monthly Inputs'!M89","v":4000000},{"$f":"'Monthly Inputs'!N89","v":5000000},{"$f":"'Monthly Inputs'!O89","v":3000000},{"$f":"'Monthly Inputs'!P89","v":0},{"$f":"'Monthly Inputs'!Q89","v":0},{"$f":"'Monthly Inputs'!R89","v":0},{"$f":"SUM(D188:O188)","v":13000000},184]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G90","v":0},{"$f":"'Monthly Inputs'!H90","v":0},{"$f":"'Monthly Inputs'!I90","v":0},{"$f":"'Monthly Inputs'!J90","v":0},{"$f":"'Monthly Inputs'!K90","v":0},{"$f":"'Monthly Inputs'!L90","v":2465101.0909090913},{"$f":"'Monthly Inputs'!M90","v":10804314.327272728},{"$f":"'Monthly Inputs'!N90","v":13300195.090909094},{"$f":"'Monthly Inputs'!O90","v":7456862.6181818191},{"$f":"'Monthly Inputs'!P90","v":0},{"$f":"'Monthly Inputs'!Q90","v":0},{"$f":"'Monthly Inputs'!R90","v":0},{"$f":"SUM(D189:O189)","v":34026473.127272733},185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
["Future Purchases",null,null,{"$f":"+D171-D182-D185-D188","v":304120.99084472703},{"$f":"+E171-E182-E185-E188","v":469722},{"$f":"+F171-F182-F185-F188","v":336279},{"$f":"+G171-G182-G185-G188","v":331676.24333190901},{"$f":"+H171-H182-H185-H188","v":6.2866199295967817E-3},{"$f":"+I171-I182-I185-I188","v":0.1029052697122097},{"$f":"+J171-J182-J185-J188","v":-0.26582720037549734},{"$f":"+K171-K182-K185-K188","v":-0.39013670012354851},2.2705079987645149E-2,{"$f":"+M171-M182-M185-M188","v":0.27392578031867743},-0.13610839936882257,337411.56591797015,{"$f":"SUM(D191:O191)","v":1779209.4138450562},187]
["Future Purchases Cost",null,null,{"$f":"ROUND(D191*D199,0)","v":662984},{"$f":"ROUND(E191*E199,0)","v":1047480},{"$f":"ROUND(F191*F199,0)","v":756628},{"$f":"ROUND(G191*G199,0)","v":713104},{"$f":"ROUND(H191*H199,0)","v":0},0,-1,-1,0,1,0,627586,{"$f":"SUM(D192:O192)","v":3807781},188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
["Total Purchases Cost",null,null,{"$f":"+D183+D186+D189+D192","v":1612628.0197753897},{"$f":"+E183+E186+E189+E192","v":1047480},{"$f":"+F183+F186+F189+F192","v":756628},{"$f":"+G183+G186+G189+G192","v":936491.4917030338},{"$f":"+H183+H186+H189+H192","v":5169987.5864209021},7807462.4439364448,{"$f":"+J183+J186+J189+J192","v":26381509.522731598},29371853.807029814,23725275.91256886,15134945.726538086,7591738.6672448739,{"$f":"+O183+O186+O189+O192","v":6012911.6787109347},125548912.85665995,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192]
["Gas Cost Purchases",null,null,{"$f":"IF(D171=0,0,ROUND(D194/D171,5))","v":2.16818},{"$f":"IF(E171=0,0,ROUND(E194/E171,5))","v":2.23},2.25,2.1452,2.2618100000000001,2.4937800000000001,2.6841900000000001,2.6438000000000001,2.4633600000000002,2.1631999999999998,1.9468000000000001,1.8420700000000001,null,193]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":3.8850017105260717},{"$f":"+D198","v":3.8850017105260717},3.8850017105260717,3.8850017105260717,3.8850017105260717,3.8850017105260717,3.8850017105260717,3.8850017105260717,3.8850017105260717,3.8850017105260717,3.8850017105260717,3.8850017105260717,null,194]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E199,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D231+'Other Inputs'!$E$199","v":2.1800000000000002},{"$f":"+E231+'Other Inputs'!$E$199","v":2.23},{"$f":"+F231+'Other Inputs'!$E$199","v":2.25},{"$f":"+G231+'Other Inputs'!$E$199","v":2.15},{"$f":"+H231+'Other Inputs'!$E$199","v":2.1800000000000002},{"$f":"+I231+'Other Inputs'!$E$199","v":2.42},{"$f":"+J231+'Other Inputs'!$E$199","v":2.65},{"$f":"+K231+'Other Inputs'!$E$199","v":2.61},{"$f":"+L231+'Other Inputs'!$E$199","v":2.44},{"$f":"+M231+'Other Inputs'!$E$199","v":2.15},{"$f":"+N231+'Other Inputs'!$E$199","v":1.91},{"$f":"+O231+'Other Inputs'!$E$199","v":1.86},null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
["System Production",null,null,{"$f":"+D161","v":5415700.7889296133},5490772.5431251666,5571791.3266071454,5671505.0956589989,5910082.9316536458,5574120.3960976982,5835088.5725675682,5788066.7810117193,5088345.7361624818,5500875.3064244147,5261537.1491363123,5481929.8258763831,{"$f":"SUM(D201:O201)","v":66589816.453251153},197]
["System Purchases",null,null,{"$f":"+D169","v":732168.34208044247},462394.13017957978,331032.72710150952,429743.21270586737,2250115.7422111006,3081938.8452581903,9675165.9644676484,10936391.097146239,9481018.5553987958,6887405.1023780759,3838755.3351451512,3213297.2260535546,{"$f":"SUM(D202:O202)","v":51319426.280126154},198]
["System Gathering of Production",null,null,{"$f":"ROUND($P203*D$120/$P$120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$204","v":0},199]
["System Birch Creek Gathering",null,null,{"$f":"ROUND($P204*D$120/$P$120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$188","v":0},200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Utah Production",null,null,{"$f":"ROUND(D201*$I$74,0)","v":5217394},5289716,5367768,5463831,5693673,5370012,5621425,5576125,4902025,5299449,5068875,5281197,{"$f":"SUM(D206:O206)","v":64151490},202]
["Utah Purchases",null,null,{"$f":"ROUND(D202*$I$74,0)","v":705358},445463,318911,414007,2167723,2969087,9320889,10535932,9133851,6635208,3698191,3095636,{"$f":"SUM(D207:O207)","v":49440256},203]
["Utah Gathering",null,null,{"$f":"ROUND(D203*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D208:O208)","v":0},204]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D204*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D209:O209)","v":0},205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206]
["Wyoming Production",null,null,{"$f":"+D201-D206","v":198306.78892961331},201056.54312516656,204023.32660714537,207674.09565899894,216409.93165364582,204108.39609769825,213663.57256756816,211941.78101171926,186320.73616248183,201426.30642441474,192662.14913631231,200732.82587638311,{"$f":"SUM(D211:O211)","v":2438326.4532511476},207]
["Wyoming Purchases",null,null,{"$f":"+D202-D207","v":26810.342080442468},16931.130179579777,12121.727101509518,15736.212705867365,82392.742211100645,112851.8452581903,354276.96446764842,400459.09714623913,347167.55539879575,252197.10237807594,140564.33514515124,117661.22605355456,{"$f":"SUM(D212:O212)","v":1879170.2801261551},208]
["Wyoming Gathering",null,null,{"$f":"+D203-D208","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D213:O213)","v":0},209]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D204-D209","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D214:O214)","v":0},210]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":6552},7096,7051,6810,5253,18088,17251,20364,18265,14392,13030,10092,144244]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D219:D220)","v":6552},{"$f":"SUM(E219:E220)","v":7096},7051,6810,5253,18088,17251,20364,18265,14392,13030,10092,144244]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G79","v":2.16},{"$f":"'Monthly Inputs'!H79","v":2.21},{"$f":"'Monthly Inputs'!I79","v":2.23},{"$f":"'Monthly Inputs'!J79","v":2.13},{"$f":"'Monthly Inputs'!K79","v":2.16},{"$f":"'Monthly Inputs'!L79","v":2.4},{"$f":"'Monthly Inputs'!M79","v":2.63},{"$f":"'Monthly Inputs'!N79","v":2.59},{"$f":"'Monthly Inputs'!O79","v":2.42},{"$f":"'Monthly Inputs'!P79","v":2.13},{"$f":"'Monthly Inputs'!Q79","v":1.89},{"$f":"'Monthly Inputs'!R79","v":1.84}]
[null,null,null,{"$f":"D221*D223","v":14152.320000000002},{"$f":"E221*E223","v":15682.16},15723.73,14505.3,11346.480000000001,43411.199999999997,45370.13,52742.759999999995,44201.299999999996,30654.959999999999,24626.699999999997,18569.280000000002,{"$f":"SUM(D224:O224)","v":330986.32000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P224/P221","v":2.2946279914589174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$314","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$316","v":0.98440000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225/P226/P227","v":2.3664887900578129}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":50834},40872,44094,47544,46989,45422,55404,49652,50013,40430,45919,50932,568105]
[null,{"$f":"B223","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G79","v":2.16},{"$f":"'Monthly Inputs'!H79","v":2.21},{"$f":"'Monthly Inputs'!I79","v":2.23},{"$f":"'Monthly Inputs'!J79","v":2.13},{"$f":"'Monthly Inputs'!K79","v":2.16},{"$f":"'Monthly Inputs'!L79","v":2.4},{"$f":"'Monthly Inputs'!M79","v":2.63},{"$f":"'Monthly Inputs'!N79","v":2.59},{"$f":"'Monthly Inputs'!O79","v":2.42},{"$f":"'Monthly Inputs'!P79","v":2.13},{"$f":"'Monthly Inputs'!Q79","v":1.89},{"$f":"'Monthly Inputs'!R79","v":1.84}]
[null,null,null,{"$f":"D230*D231","v":109801.44},{"$f":"E230*E231","v":90327.12},98329.62,101268.72,101496.24,109012.8,145712.51999999999,128598.68,121031.45999999999,86115.9,86786.909999999989,{"$f":"O230*O231","v":93714.880000000005},{"$f":"SUM(D232:O232)","v":1272196.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P232/P230","v":2.2393682329850995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$313","v":0.99539999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$316","v":0.98440000000000005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P233/P234/P235","v":2.2853686823111419}]
[]
[null,null,null,{"$f":"MONTH(D240)","v":6},{"$f":"MONTH(E240)","v":7},{"$f":"MONTH(F240)","v":8},9,10,11,12,1,2,3,4,5]
[null,null,null,{"$f":"+D5","v":"Jun18"},{"$f":"+E5","v":"Jul18"},"Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19"]
[null,null,null,31,30,31,31,28,31,30,31,30,31,31,30]
[null,null,null,4885,4885,4885,4885,34885,117885,168810,168810,168810,117885,34885,34885]
[null,null,null,{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553},{"$f":"'Other Inputs'!$C$80","v":0.4501250370227553}]
[null,null,null,{"$f":"D241*D242*D243","v":68164.684981540951},{"$f":"E241*E242*E243","v":65965.824175684786},{"$f":"F241*F242*F243","v":68164.684981540951},68164.684981540951,439673.13366308692,1644952.6896722529,2279568.2249943395,2355553.8324941508,2279568.2249943395,1644952.6896722529,486780.96941270336,471078.35749616456,{"$f":"SUM(D244:O244)","v":11872588.001519596}]

{"sheet":"CET & DSM","index":6,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":true,"merged":[[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-1.0092663909897319E-2},{"$f":"J20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$280","v":42000000},{"$f":"'Other Inputs'!$F$280","v":"2011-03-31"},{"$f":"B20","v":95293167},null,null,null,{"$f":"ROUND(B6/D6,5)","v":0.44074999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,null,null,"New DNG",null,null,null,"% Change",null,null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$279","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$279","v":"2011-07-31"},{"$f":"D20","v":186897089.88757998},null,null,null,{"$f":"D11+B11","v":185010800.37360677},null,null,null,{"$f":"P5","v":-1.0092663909897319E-2},null,null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$116","v":"2018-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$120","v":6.75},{"$f":"'Other Inputs'!$G$120","v":6.75},{"$f":"'Other Inputs'!$G$120","v":6.75},{"$f":"'Other Inputs'!$G$120","v":6.75},{"$f":"'Ut 1.8'!$C$12","v":6.75}]
["Utah GS","Dth","Base DNG","DNG Revenue",null,null,null,"CET Rate",null,"Revenue",null,"DNG Rate",null,"Revenue",null,"CET Rate","CET Amort"]
["Block 1 Summer",{"$f":"'Other Inputs'!E284","v":23076373},{"$f":"'Other Inputs'!E269","v":1.7266999999999999},{"$f":"B16*C16","v":39845973.259099998},null,null,null,{"$f":"ROUND((J16/B16),5)","v":-1.7430000000000001E-2},null,{"$f":"D16*$P$5","v":-402152.01626685221},null,{"$f":"C16+H16","v":1.7092699999999998},null,{"$f":"L16*B16","v":39443752.077709995},null,{"$f":"ROUND(H16,5)","v":-1.7430000000000001E-2},{"$f":"B16*P16","v":-402221.18139000004},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"N24","v":7.1182300000000005},{"$f":"N31","v":7.0754700000000001},{"$f":"N38","v":6.2284099999999993},{"$f":"N45","v":6.8382899999999998}]
["Block 2 Summer",{"$f":"'Other Inputs'!E285","v":4705902},{"$f":"'Other Inputs'!E270","v":0.72670000000000001},{"$f":"B17*C17","v":3419778.9834000003},null,null,null,{"$f":"ROUND((J17/B17),5)","v":-7.3299999999999997E-3},null,{"$f":"D17*$P$5","v":-34514.679925586526},null,{"$f":"C17+H17","v":0.71937000000000006},null,{"$f":"L17*B17","v":3385284.7217400004},null,{"$f":"ROUND(H17,5)","v":-7.3299999999999997E-3},{"$f":"B17*P17","v":-34494.261659999996}]
["Block 1 Winter",{"$f":"'Other Inputs'!E282","v":52526064},{"$f":"'Other Inputs'!E271","v":2.3494899999999999},{"$f":"B18*C18","v":123409462.10735999},null,null,null,{"$f":"ROUND((J18/B18),5)","v":-2.3709999999999998E-2},null,{"$f":"D18*$P$5","v":-1245530.2243507928},null,{"$f":"C18+H18","v":2.32578},null,{"$f":"L18*B18","v":122164069.12991999},null,{"$f":"ROUND(H18,5)","v":-2.3709999999999998E-2},{"$f":"B18*P18","v":-1245392.9774399998},null,{"$f":"'Other Inputs'!$G$118","v":8.1529000000000007},{"$f":"N26","v":8.3837600000000005},{"$f":"N33","v":8.3360599999999998},{"$f":"N40","v":7.5325699999999998},{"$f":"N47","v":8.7888200000000012}]
["Block 2 Winter",{"$f":"'Other Inputs'!E283","v":14984828},{"$f":"'Other Inputs'!E272","v":1.3494900000000001},{"$f":"B19*C19","v":20221875.537720002},null,null,null,{"$f":"ROUND((J19/B19),5)","v":-1.362E-2},null,{"$f":"D19*$P$5","v":-204092.59342998211},null,{"$f":"C19+H19","v":1.3358700000000001},null,{"$f":"L19*B19","v":20017782.180360001},null,{"$f":"ROUND(H19,5)","v":-1.362E-2},{"$f":"B19*P19","v":-204093.35735999999}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":95293167},null,{"$f":"SUM(D16:D19)","v":186897089.88757998},null,null,null,null,null,{"$f":"B11","v":-1886289.5139732135},null,null,null,{"$f":"SUM(N16:N19)","v":185010888.10972998},null,null,{"$f":"SUM(Q16:Q19)","v":-1886201.77785}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E8","v":"2018-06-01"},null,{"$f":"'Other Inputs'!$J$116","v":"2018-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$f":"$H$16","v":-1.7430000000000001E-2},0.44103999999999999,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":2.1945799999999998},0.55715000000000003,1.244E-2,null,4.2133900000000004,0.14066999999999999,{"$f":"SUM(H24:M24)","v":7.1182300000000005},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"N24-P24","v":0.29699999999999971}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"$H$17","v":-7.3299999999999997E-3},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":1.1864000000000001},{"$f":"I24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H25:M25)","v":6.1100500000000011},null,{"$f":"'Other Inputs'!$G$117","v":5.7247400000000006},{"$f":"N25-P25","v":0.38531000000000049}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"$H$18","v":-2.3709999999999998E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":2.8165400000000003},1.18665,2.6509999999999999E-2,null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H26:M26)","v":8.3837600000000005},null,{"$f":"'Other Inputs'!$G$118","v":8.1529000000000007},{"$f":"N26-P26","v":0.23085999999999984}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"$H$19","v":-1.362E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":1.80644},{"$f":"I26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H27:M27)","v":7.373660000000001},null,{"$f":"'Other Inputs'!$G$119","v":7.0564},{"$f":"N27-P27","v":0.31726000000000099}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2018-06-01"},null,{"$f":"'Other Inputs'!$J$116","v":"2018-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},-5.9900000000000002E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":2.1518199999999998},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H31:M31)","v":7.0754700000000001},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"N31-P31","v":0.25423999999999936}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},-2.2239999999999999E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":1.1712},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J25","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H32:M32)","v":6.094850000000001},null,{"$f":"'Other Inputs'!$G$117","v":5.7247400000000006},{"$f":"N32-P32","v":0.37011000000000038}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},-7.1120000000000003E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":2.76884},{"$f":"$I$26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H33:M33)","v":8.3360599999999998},null,{"$f":"'Other Inputs'!$G$118","v":8.1529000000000007},{"$f":"N33-P33","v":0.1831599999999991}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},-2.9530000000000001E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":1.7902400000000001},{"$f":"$I$26","v":1.18665},{"$f":"J27","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H34:M34)","v":7.3574600000000006},null,{"$f":"'Other Inputs'!$G$119","v":7.0564},{"$f":"N34-P34","v":0.30106000000000055}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2018-06-01"},null,{"$f":"'Other Inputs'!$J$116","v":"2018-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$f":"C31","v":-5.9900000000000002E-2},{"$f":"D24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B38:F38)","v":2.15211},{"$f":"'Ut 1.6 p3'!G17","v":0.56769999999999998},{"$f":"'Ut 1.6 p3'!$H$17","v":4.0460000000000051E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},{"$f":"SUM(H38:M38)","v":6.2284099999999993},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"N38-P38","v":-0.59282000000000146}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"C32","v":-2.2239999999999999E-2},{"$f":"D25","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B39:F39)","v":1.1714899999999999},{"$f":"'Ut 1.6 p3'!G17","v":0.56769999999999998},{"$f":"'Ut 1.6 p3'!$H$17","v":4.0460000000000051E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},{"$f":"SUM(H39:M39)","v":5.2477899999999993},null,{"$f":"'Other Inputs'!$G$117","v":5.7247400000000006},{"$f":"N39-P39","v":-0.47695000000000132}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"C33","v":-7.1120000000000003E-2},{"$f":"D26","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B40:F40)","v":2.7691300000000001},{"$f":"'Ut 1.6 p3'!G16","v":1.20913},{"$f":"'Ut 1.6 p3'!$H$16","v":8.6169999999999858E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},{"$f":"SUM(H40:M40)","v":7.5325699999999998},null,{"$f":"'Other Inputs'!$G$118","v":8.1529000000000007},{"$f":"N40-P40","v":-0.62033000000000094}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"C34","v":-2.9530000000000001E-2},{"$f":"D27","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B41:F41)","v":1.7905300000000002},{"$f":"'Ut 1.6 p3'!G16","v":1.20913},{"$f":"'Ut 1.6 p3'!$H$16","v":8.6169999999999858E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},{"$f":"SUM(H41:M41)","v":6.5539699999999996},null,{"$f":"'Other Inputs'!$G$119","v":7.0564},{"$f":"N41-P41","v":-0.50243000000000038}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2018-06-01"},null,{"$f":"'Other Inputs'!$J$116","v":"2018-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$f":"$H$16","v":-1.7430000000000001E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F38","v":2.9080000000000002E-2},null,{"$f":"SUM(B45:F45)","v":2.1942899999999996},{"$f":"I38","v":0.56769999999999998},{"$f":"'Ut 1.6 p3'!$I$17","v":0.60816000000000003},null,{"$f":"'Ut 1.6 p1'!$F$33","v":3.46814},null,{"$f":"SUM(H45:L45)","v":6.8382899999999998},null,{"$f":"'Other Inputs'!$G$116","v":6.8212300000000008},{"$f":"N45-P45","v":1.7059999999998965E-2}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"$H$17","v":-7.3299999999999997E-3},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":1.18611},{"$f":"I39","v":0.56769999999999998},{"$f":"'Ut 1.6 p3'!$I$17","v":0.60816000000000003},null,{"$f":"$L$45","v":3.46814},null,{"$f":"SUM(H46:L46)","v":5.8301100000000003},null,{"$f":"'Other Inputs'!$G$117","v":5.7247400000000006},{"$f":"N46-P46","v":0.10536999999999974}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"$H$18","v":-2.3709999999999998E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":2.8162500000000001},{"$f":"I40","v":1.20913},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2952999999999999},null,{"$f":"$L$45","v":3.46814},null,{"$f":"SUM(H47:L47)","v":8.7888200000000012},null,{"$f":"'Other Inputs'!$G$118","v":8.1529000000000007},{"$f":"N47-P47","v":0.63592000000000048}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"$H$19","v":-1.362E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":1.8061500000000001},{"$f":"I41","v":1.20913},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2952999999999999},null,{"$f":"$L$45","v":3.46814},null,{"$f":"SUM(H48:L48)","v":7.7787199999999999},null,{"$f":"'Other Inputs'!$G$119","v":7.0564},{"$f":"N48-P48","v":0.72231999999999985}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2018-06-01"},{"$f":"N43","v":"2018-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":128.22999999999999},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":131.66999999999999},null,null,null,{"$f":"D53-C53","v":3.4399999999999977}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":108.66},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":111.55},null,null,null,2.8900000000000006]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":89.09},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":91.43},null,null,null,2.3400000000000034]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":63.37},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.83},null,null,null,2.4600000000000009]
["May",4.4000000000000004,36.76,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":38.07},null,null,null,1.3100000000000023]
["June",3.1,27.9,28.82,null,null,null,0.92000000000000171]
["July",2,20.39,20.99,null,null,null,0.59999999999999787]
["August",1.8,19.03,19.559999999999999,null,null,null,0.52999999999999758]
["September",2,20.39,20.99,null,null,null,0.59999999999999787]
["October",3.1,27.9,28.82,null,null,null,0.92000000000000171]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":58.11},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":59.57},null,null,null,1.4600000000000009]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":100.51},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":103.16},null,null,null,2.6499999999999915]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":700.33999999999992},{"$f":"SUM(D53:D64)","v":720.46},null,null,null,{"$f":"SUM(H53:H64)","v":20.119999999999994},null,{"$f":"H65/C65","v":2.8728903104206522E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2018-06-01"},{"$f":"D52","v":"2018-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":128.22999999999999},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":130.96},null,null,null,{"$f":"D71-C71","v":2.7300000000000182}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":108.66},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":110.95},null,null,null,2.2900000000000063]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":89.09},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":90.94},null,null,null,1.8499999999999943]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":63.37},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":65.48},null,null,null,2.1100000000000065]
["May",4.4000000000000004,36.76,37.880000000000003,null,null,null,1.1200000000000045]
["June",3.1,27.9,28.68,null,null,null,0.78000000000000114]
["July",2,20.39,20.9,null,null,null,0.50999999999999801]
["August",1.8,19.03,19.489999999999998,null,null,null,0.4599999999999973]
["September",2,20.39,20.9,null,null,null,0.50999999999999801]
["October",3.1,27.9,28.68,null,null,null,0.78000000000000114]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":58.11},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":59.27},null,null,null,1.1600000000000037]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":100.51},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":102.61},null,null,null,2.0999999999999943]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":700.33999999999992},{"$f":"SUM(D71:D82)","v":716.74},null,null,null,{"$f":"SUM(H71:H82)","v":16.400000000000023},null,{"$f":"H83/C83","v":2.34171973612817E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2018-06-01"},{"$f":"D70","v":"2018-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":128.22999999999999},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":118.99},null,null,null,{"$f":"D89-C89","v":-9.2399999999999949}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":108.66},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":100.91},null,null,null,-7.75]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":89.09},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":82.83},null,null,null,-6.2600000000000051]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":63.37},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":58.45},null,null,null,-4.9199999999999946]
["May",4.4000000000000004,36.76,34.159999999999997,null,null,null,-2.6000000000000014]
["June",3.1,27.9,26.06,null,null,null,-1.8399999999999999]
["July",2,20.39,19.21,null,null,null,-1.1799999999999997]
["August",1.8,19.03,17.96,null,null,null,-1.0700000000000003]
["September",2,20.39,19.21,null,null,null,-1.1799999999999997]
["October",3.1,27.9,26.06,null,null,null,-1.8399999999999999]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":58.11},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":54.21},null,null,null,-3.8999999999999986]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":100.51},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":93.37},null,null,null,-7.1400000000000006]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":700.33999999999992},{"$f":"SUM(D89:D100)","v":651.41999999999985},null,null,null,{"$f":"SUM(H89:H100)","v":-48.919999999999995},null,{"$f":"H101/C101","v":-6.9851786275237748E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2018-06-01"},{"$f":"D52","v":"2018-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":128.22999999999999},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":137.69999999999999},null,null,null,{"$f":"D107-C107","v":9.4699999999999989}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":108.66},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":116.61},null,null,null,7.9500000000000028]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":89.09},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":95.52},null,null,null,6.4299999999999926]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":63.37},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":63.51},null,null,null,0.14000000000000057]
["May",4.4000000000000004,36.76,36.840000000000003,null,null,null,8.00000000000054E-2]
["June",3.1,27.9,27.95,null,null,null,5.0000000000000711E-2]
["July",2,20.39,20.43,null,null,null,3.9999999999999147E-2]
["August",1.8,19.03,19.059999999999999,null,null,null,2.9999999999997584E-2]
["September",2,20.39,20.43,null,null,null,3.9999999999999147E-2]
["October",3.1,27.9,27.95,null,null,null,5.0000000000000711E-2]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":58.11},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":62.12},null,null,null,4.009999999999998]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":100.51},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":107.82},null,null,null,7.3099999999999881]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":700.33999999999992},{"$f":"SUM(D107:D118)","v":735.93999999999983},null,null,null,{"$f":"SUM(H107:H118)","v":35.59999999999998},null,{"$f":"H119/C119","v":5.0832452808635784E-2}]

{"sheet":"UT Tariff Sheets PT","index":7,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":true,"merged":[[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.7266999999999999},{"$f":"'CET & DSM'!B39","v":0.72670000000000001},{"$f":"'CET & DSM'!B40","v":2.3494899999999999},{"$f":"'CET & DSM'!B41","v":1.3494900000000001},null,null,null,null,"First","Next","All Over","First","Next","All Over",null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"CET Amortization ",{"$f":"'CET & DSM'!C38","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C39","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C40","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C41","v":-2.9530000000000001E-2},null,null,null,null,200,1800,2000,200,1800,2000,null,null,null,null,"First","Next","All Over",null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Ut 1.8'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.8'!C52","v":6.1299400000000004}]
[null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D38,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D39,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D40,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D41,5)","v":0.44103999999999999},null,null,null,"Base DNG ",{"$f":"'Ut 1.8'!C19","v":0.88231000000000004},{"$f":"'Ut 1.8'!D19","v":0.46533000000000002},{"$f":"'Ut 1.8'!E19","v":2.6399999999999996E-2},{"$f":"'Ut 1.8'!F19","v":1.3327199999999999},{"$f":"'Ut 1.8'!G19","v":0.91574},{"$f":"'Ut 1.8'!H19","v":0.47680999999999996},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$f":"'Other Inputs'!$E$277","v":0.26790000000000003}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$275","v":1.174E-2},{"$f":"'Other Inputs'!$E$275","v":1.174E-2},{"$f":"'Other Inputs'!$E$275","v":1.174E-2},{"$f":"'Other Inputs'!$E$275","v":1.174E-2},{"$f":"'Other Inputs'!$E$275","v":1.174E-2},{"$f":"'Other Inputs'!$E$275","v":1.174E-2},null,null,null,"Base DNG",{"$f":"'Ut 1.8'!C60","v":0.59594000000000003},{"$f":"'Ut 1.8'!D60","v":9.9290000000000003E-2},{"$f":"'Ut 1.8'!E60","v":6.2949999999999992E-2},null,null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!#REF!,5)","v":{"$error":"#REF!"}},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":6.3978400000000004}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.1220300000000001},{"$f":"SUM(D6:D9)","v":1.1596899999999999},{"$f":"SUM(E6:E9)","v":2.7336},{"$f":"SUM(F6:F9)","v":1.77519},null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(K8:K9)","v":0.89405000000000001},0.47706999999999999,3.8139999999999993E-2,1.34446,0.92747999999999997,0.48854999999999993,null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$276","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$276","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$276","v":6.5700000000000003E-3},null,null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!#REF!,5)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(U9:U10)","v":0.60250999999999999},{"$f":"SUM(V9:V10)","v":0.10586000000000001},{"$f":"SUM(W9:W10)","v":6.9519999999999998E-2},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":{"$error":"#REF!"}},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND('Ut 1.6 p3'!G$22,5)","v":0.87253000000000003}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.56769999999999998},{"$f":"'CET & DSM'!I39","v":0.56769999999999998},{"$f":"'CET & DSM'!I40","v":1.20913},{"$f":"'CET & DSM'!I41","v":1.20913},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.56769999999999998},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.56769999999999998},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.56769999999999998},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.17764},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.17764},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.17764},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$324),5)","v":0.17909},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$324),5)","v":0.17909},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$324),5)","v":0.17909},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$f":"ROUND('Ut 1.6 p3'!H$22,5)","v":6.2179999999999999E-2}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":4.0460000000000051E-2},{"$f":"'CET & DSM'!J39","v":4.0460000000000051E-2},{"$f":"'CET & DSM'!J40","v":8.6169999999999858E-2},{"$f":"'CET & DSM'!J41","v":8.6169999999999858E-2},null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":4.0460000000000003E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":4.0460000000000003E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":4.0460000000000003E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":8.3930000000000005E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":8.3930000000000005E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":8.3930000000000005E-2},null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate","Highest Gas Cost",null,null,null,null,null,"Supplier Non-Gas Rate",null,{"$f":"SUM(AK11:AM12)","v":0.93471000000000004}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.60816000000000003},{"$f":"SUM(D12:D13)","v":0.60816000000000003},{"$f":"SUM(E12:E13)","v":1.2952999999999999},{"$f":"SUM(F12:F13)","v":1.2952999999999999},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.60816000000000003},0.60816000000000003,0.60816000000000003,1.2615700000000001,1.2615700000000001,1.2615700000000001,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Gas Cost",null,{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.3326199999999999}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":3.3326199999999999},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.3326199999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.3326199999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.3326199999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.3326199999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.3326199999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.3326199999999999},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13552},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":3.46814}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":3.46814},{"$f":"SUM(D16:D17)","v":3.46814},{"$f":"SUM(E16:E17)","v":3.46814},{"$f":"SUM(F16:F17)","v":3.46814},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":3.46814},3.46814,3.46814,3.46814,3.46814,3.46814,null,null,null,"Total Rate","$","$","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",null,{"$f":"SUM(AK9,AK13,AK17)","v":10.800689999999999}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":6.1983300000000003},{"$f":"SUM(D18,D14,D10)","v":5.2359899999999993},{"$f":"SUM(E18,E14,E10)","v":7.4970400000000001},{"$f":"SUM(F18,F14,F10)","v":6.5386300000000004},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":4.9703499999999998},4.5533700000000001,4.1144400000000001,6.0741699999999996,5.6571899999999999,5.2182599999999999,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02"]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,"Summer",{"$f":"ROUND(K8*175,0)","v":154}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25},null,null,null,null,null,null,null,null,"Winter",{"$f":"ROUND(N8*175,0)","v":233}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",5]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[null,"Pass Through Changes",null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"UT Tariff Sheets","index":8,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12],[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.7266999999999999},{"$f":"'CET & DSM'!B25","v":0.72670000000000001},{"$f":"'CET & DSM'!B26","v":2.3494899999999999},{"$f":"'CET & DSM'!B27","v":1.3494900000000001},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.7266999999999999},{"$f":"'CET & DSM'!B32","v":0.72670000000000001},{"$f":"'CET & DSM'!B33","v":2.3494899999999999},{"$f":"'CET & DSM'!B34","v":1.3494900000000001}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":-1.7430000000000001E-2},{"$f":"'CET & DSM'!H17","v":-7.3299999999999997E-3},{"$f":"'CET & DSM'!H18","v":-2.3709999999999998E-2},{"$f":"'CET & DSM'!H19","v":-1.362E-2},null,null,"CET Amortization ",{"$f":"'CET & DSM'!C31","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C32","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C33","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C34","v":-2.9530000000000001E-2}]
[null,"DSM Amortization  ",{"$f":"'CET & DSM'!D24","v":0.44103999999999999},{"$f":"'CET & DSM'!D25","v":0.44103999999999999},{"$f":"'CET & DSM'!D26","v":0.44103999999999999},{"$f":"'CET & DSM'!D27","v":0.44103999999999999},null,null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D32,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D33,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D34,5)","v":0.44074999999999998}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$274","v":1.4189999999999999E-2}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.1644999999999999},{"$f":"SUM(D6:D9)","v":1.1746000000000001},{"$f":"SUM(E6:E9)","v":2.7810100000000002},{"$f":"SUM(F6:F9)","v":1.7910999999999999},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":2.12174},{"$f":"SUM(K6:K9)","v":1.1594},{"$f":"SUM(L6:L9)","v":2.7333099999999999},{"$f":"SUM(M6:M9)","v":1.7748999999999999}]
[]
[null,"Base SNG",{"$f":"'CET & DSM'!I24","v":0.55715000000000003},{"$f":"'CET & DSM'!I25","v":0.55715000000000003},{"$f":"'CET & DSM'!I26","v":1.18665},{"$f":"'CET & DSM'!I27","v":1.18665},null,null,"Base SNG",{"$f":"'CET & DSM'!I31","v":0.55715000000000003},{"$f":"'CET & DSM'!I32","v":0.55715000000000003},{"$f":"'CET & DSM'!I33","v":1.18665},{"$f":"'CET & DSM'!I34","v":1.18665}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J24","v":1.244E-2},{"$f":"'CET & DSM'!J25","v":1.244E-2},{"$f":"'CET & DSM'!J26","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J27","v":2.6509999999999999E-2},null,null,"SNG Amortization",{"$f":"'CET & DSM'!J31","v":1.244E-2},{"$f":"'CET & DSM'!J32","v":1.244E-2},{"$f":"'CET & DSM'!J33","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J34","v":2.6509999999999999E-2}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.56959000000000004},{"$f":"SUM(D12:D13)","v":0.56959000000000004},{"$f":"SUM(E12:E13)","v":1.21316},{"$f":"SUM(F12:F13)","v":1.21316},null,null,"Supplier Non-Gas Rate",{"$f":"SUM(J12:J13)","v":0.56959000000000004},{"$f":"SUM(K12:K13)","v":0.56959000000000004},{"$f":"SUM(L12:L13)","v":1.21316},{"$f":"SUM(M12:M13)","v":1.21316}]
[]
[null,"Base Gas Cost ",{"$f":"'CET & DSM'!L24","v":4.2133900000000004},{"$f":"'CET & DSM'!L25","v":4.2133900000000004},{"$f":"'CET & DSM'!L26","v":4.2133900000000004},{"$f":"'CET & DSM'!L27","v":4.2133900000000004},null,null,"Base Gas Cost ",{"$f":"'CET & DSM'!L31","v":4.2133900000000004},{"$f":"'CET & DSM'!L32","v":4.2133900000000004},{"$f":"'CET & DSM'!L33","v":4.2133900000000004},{"$f":"'CET & DSM'!L34","v":4.2133900000000004}]
[null,"191 Amortization ",{"$f":"'CET & DSM'!M24","v":0.14066999999999999},{"$f":"'CET & DSM'!M25","v":0.14066999999999999},{"$f":"'CET & DSM'!M26","v":0.14066999999999999},{"$f":"'CET & DSM'!M27","v":0.14066999999999999},null,null,"191 Amortization ",{"$f":"'CET & DSM'!M31","v":0.14066999999999999},{"$f":"'CET & DSM'!M32","v":0.14066999999999999},{"$f":"'CET & DSM'!M33","v":0.14066999999999999},{"$f":"'CET & DSM'!M34","v":0.14066999999999999}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.3540600000000005},{"$f":"SUM(D16:D17)","v":4.3540600000000005},{"$f":"SUM(E16:E17)","v":4.3540600000000005},{"$f":"SUM(F16:F17)","v":4.3540600000000005},null,null,"Commodity Rate",{"$f":"SUM(J16:J17)","v":4.3540600000000005},{"$f":"SUM(K16:K17)","v":4.3540600000000005},{"$f":"SUM(L16:L17)","v":4.3540600000000005},{"$f":"SUM(M16:M17)","v":4.3540600000000005}]
[]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.0881500000000006},{"$f":"SUM(D18,D14,D10)","v":6.0982500000000002},{"$f":"SUM(E18,E14,E10)","v":8.3482300000000009},{"$f":"SUM(F18,F14,F10)","v":7.3583200000000009},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":7.0453900000000003},{"$f":"SUM(K18,K14,K10)","v":6.0830500000000001},{"$f":"SUM(L18,L14,L10)","v":8.3005300000000002},{"$f":"SUM(M18,M14,M10)","v":7.3421200000000004}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75},null,null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25},null,null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5},null,null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5}]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25},null,null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date",null,null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[]
[null,"New CET Only",null,null,null,null,null,null,"NEW DSM ONLY"]

{"sheet":"Utah Summary-by class","index":9,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,2,3,7],[3,9,3,14],[3,16,3,17]]}
["UTAH SUMMARY"]
[null,"NOT AN EXHIBIT !!!"]
["NEEDS TO BE UPDATED FOR GSR AND GSC RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":76964934},{"$f":"'Ut 1.6 p1'!$H$33","v":4.2222799999999996},{"$f":"ROUND('Ut 1.6 p1'!$F$33,5)","v":3.46814},{"$f":"ROUND(B8*C8,0)","v":324967502},{"$f":"ROUND(B8*D8,0)","v":266925166},{"$f":"(F8-E8)","v":-58042336},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.2841800000000001},{"$f":"'Ut 1.6 p3'!I16","v":1.2952999999999999},{"$f":"ROUND(B8*J8,0)","v":98836829},{"$f":"B8*K8","v":99692679.010199994},{"$f":"(M8-L8)","v":855850.01019999385},null,null,{"$f":"G8+N8","v":-57186485.989800006}]
["GS (S)",{"$f":"Calculations!P53","v":29564295},{"$f":"'Ut 1.6 p1'!$H$33","v":4.2222799999999996},{"$f":"D8","v":3.46814},{"$f":"ROUND(B9*C9,0)","v":124828731},{"$f":"ROUND(B9*D9,0)","v":102533114},{"$f":"(F9-E9)","v":-22295617},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.60294000000000003},{"$f":"'Ut 1.6 p3'!I17","v":0.60816000000000003},{"$f":"ROUND(B9*J9,0)","v":17825496},{"$f":"B9*K9","v":17979821.6472},{"$f":"(M9-L9)","v":154325.64719999954},null,null,{"$f":"G9+N9","v":-22141291.3528}]
["Total",{"$f":"SUM(B8:B9)","v":106529229},null,null,{"$f":"SUM(E8:E9)","v":449796233},{"$f":"SUM(F8:F9)","v":369458280},{"$f":"SUM(G8:G9)","v":-80337953},{"$f":"IF(G10=0,0,G10/E10)","v":-0.1786096616776246},null,null,null,{"$f":"SUM(L8:L9)","v":116662325},{"$f":"SUM(M8:M9)","v":117672500.6574},{"$f":"SUM(N8:N9)","v":1010175.6573999934},{"$f":"IF(N10=0,0,N10/L10)","v":8.6589707294106588E-3},null,{"$f":"SUM(Q8:Q9)","v":-79327777.342600003},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":-0.14004162567987896}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":1875393},{"$f":"'Ut 1.6 p1'!$H$33","v":4.2222799999999996},{"$f":"D8","v":3.46814},{"$f":"ROUND(B13*C13,0)","v":7918434},{"$f":"ROUND(B13*D13,0)","v":6504125},{"$f":"(F13-E13)","v":-1414309},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.25074},{"$f":"'Ut 1.6 p3'!I19","v":1.2615700000000001},{"$f":"ROUND(B13*J13,0)","v":2345629},{"$f":"B13*K13","v":2365939.5470100003},{"$f":"(M13-L13)","v":20310.547010000329},null,null,{"$f":"G13+N13","v":-1393998.4529899997}]
["FS (S)",{"$f":"Calculations!P59","v":1881749},{"$f":"'Ut 1.6 p1'!$H$33","v":4.2222799999999996},{"$f":"D9","v":3.46814},{"$f":"ROUND(B14*C14,0)","v":7945271},{"$f":"ROUND(B14*D14,0)","v":6526169},{"$f":"(F14-E14)","v":-1419102},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.60294000000000003},{"$f":"'Ut 1.6 p3'!I20","v":0.60816000000000003},{"$f":"ROUND(B14*J14,0)","v":1134582},{"$f":"B14*K14","v":1144404.47184},{"$f":"(M14-L14)","v":9822.4718400000129},null,null,{"$f":"G14+N14","v":-1409279.52816}]
["Total",{"$f":"SUM(B13:B14)","v":3757142},null,null,{"$f":"SUM(E13:E14)","v":15863705},{"$f":"SUM(F13:F14)","v":13030294},{"$f":"SUM(G13:G14)","v":-2833411},{"$f":"IF(G15=0,0,G15/E15)","v":-0.17860966274902362},null,null,null,{"$f":"SUM(L13:L14)","v":3480211},{"$f":"SUM(M13:M14)","v":3510344.0188500006},{"$f":"SUM(N13:N14)","v":30133.018850000342},{"$f":"IF(N15=0,0,N15/L15)","v":8.6583884856407684E-3},null,{"$f":"SUM(Q13:Q14)","v":-2803277.9811499994},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":-0.14491781194407583}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":281652},{"$f":"'Ut 1.6 p1'!$H$33","v":4.2222799999999996},{"$f":"D8","v":3.46814},{"$f":"ROUND(B18*C18,0)","v":1189214},{"$f":"ROUND(B18*D18,0)","v":976809},{"$f":"(F18-E18)","v":-212405},{"$f":"IF(G18=0,0,G18/E18)","v":-0.17860956900944658},null,{"$f":"'Ut 1.6 p3'!E22","v":0.92669000000000001},{"$f":"'Ut 1.6 p3'!I22","v":0.93471000000000004},{"$f":"ROUND(B18*J18,0)","v":261004},{"$f":"ROUND(B18*K18,0)","v":263263},{"$f":"(M18-L18)","v":2259},{"$f":"IF(N18=0,0,N18/L18)","v":8.6550397695054487E-3},null,{"$f":"G18+N18","v":-210146},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":-0.14490648992082569}]
[]
[]
["IS",{"$f":"Calculations!P17","v":568105},{"$f":"'Ut 1.6 p1'!$H$33","v":4.2222799999999996},{"$f":"D8","v":3.46814},{"$f":"ROUND(B21*C21,0)","v":2398698},{"$f":"ROUND(B21*D21,0)","v":1970268},{"$f":"(F21-E21)","v":-428430},{"$f":"IF(G21=0,0,G21/E21)","v":-0.17860939559711142},null,{"$f":"'Ut 1.6 p3'!E24","v":0.17863999999999999},{"$f":"'Ut 1.6 p3'!I24","v":0.17863999999999999},{"$f":"ROUND(B21*J21,0)","v":101486},{"$f":"ROUND(B21*K21,0)","v":101486},{"$f":"(M21-L21)","v":0},{"$f":"IF(N21=0,0,N21/L21)","v":0},null,{"$f":"G21+N21","v":-428430},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":-0.17135938794904695}]
[]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":111136128},null,null,{"$f":"E10+E15+E18+E21","v":469247850},{"$f":"F10+F15+F18+F21","v":385435651},{"$f":"G10+G15+G18+G21","v":-83812199},{"$f":"IF(G24=0,0,G24/E24)","v":-0.17860966011884763},null,null,null,{"$f":"L10+L15+L18+L21","v":120505026},{"$f":"M10+M15+M18+M21","v":121547593.67625},{"$f":"N10+N15+N18+N21","v":1042567.6762499937},{"$f":"IF(N24=0,0,N24/L24)","v":8.6516530542883226E-3},null,{"$f":"Q10+Q15+Q18+Q21","v":-82769631.323750004},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":-0.14034629535871904}]
[null,null,null,null,null,null,{"$f":"IF(G24>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Decrease"},null,null,null,null,null,null,{"$f":"IF(N24>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Increase to SNG"}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G24,-3)","v":-83812000},null,null,null,null,null,null,{"$f":"ROUND(N24,-3)","v":1043000},null,null,{"$f":"ROUND(Q24,-3)","v":-82770000}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]

{"sheet":"UT Summary - by cost","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"WY Summary - by cost","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Model Checks","index":12,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Checks"]
[null,"If the total of all checks is not zero, or very close to zero, find the checks below that are out of balance and follow the calculations"]
[null,"back through the model and correct any errors."]
[]
[null,null,null,"Total of all Checks"]
[null,null,null,{"$f":"ABS(SUM(D10:D1993))","v":1.9820838123559952}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$f":"Calculations!P25-'RevRun Fcst'!T205","v":0}]
[null,null,"Wyoming",{"$f":"Calculations!P44-'RevRun Fcst'!T329","v":0}]
[null,null,"Total System",{"$f":"Calculations!P47-'RevRun Fcst'!T370","v":0}]
[null,"Forecasted Utah Demand Check by Month"]
[null,null,1,{"$f":"Calculations!D25-'RevRun Fcst'!H205","v":0}]
[null,null,2,{"$f":"Calculations!E25-'RevRun Fcst'!I205","v":0}]
[null,null,3,{"$f":"Calculations!F25-'RevRun Fcst'!J205","v":0}]
[null,null,4,{"$f":"Calculations!G25-'RevRun Fcst'!K205","v":0}]
[null,null,5,{"$f":"Calculations!H25-'RevRun Fcst'!L205","v":0}]
[null,null,6,{"$f":"Calculations!I25-'RevRun Fcst'!M205","v":0}]
[null,null,7,{"$f":"Calculations!J25-'RevRun Fcst'!N205","v":0}]
[null,null,8,{"$f":"Calculations!K25-'RevRun Fcst'!O205","v":0}]
[null,null,9,{"$f":"Calculations!L25-'RevRun Fcst'!P205","v":0}]
[null,null,10,{"$f":"Calculations!M25-'RevRun Fcst'!Q205","v":0}]
[null,null,11,{"$f":"Calculations!N25-'RevRun Fcst'!R205","v":0}]
[null,null,12,{"$f":"Calculations!O25-'RevRun Fcst'!S205","v":0}]
[null,null,"Wyoming I-2 and I-4 Revenues",{"$f":"('RevRun Fcst'!T273+'RevRun Fcst'!T282)-Calculations!P65","v":0}]
[null,null,"System Sales Volumes",{"$f":"Calculations!H76-'RevRun Fcst'!T368","v":0}]
[null,null,"Utah Sales Volumes",{"$f":"Calculations!P20-'Utah Summary-by class'!B24","v":0}]
[null,"Company Production",null,{"$f":"Calculations!P120-'Monthly Inputs'!S7-'Monthly Inputs'!S13","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S29-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S37-SUM('Monthly Inputs'!S32:S36)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.3 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$f":"Calculations!P129-'Monthly Inputs'!S29","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P137-'Monthly Inputs'!S37","v":0}]
[null,"Sales for Resale",null,{"$f":"Expenses!S445-Calculations!P86","v":0}]
[null,"Incidental Plant Prod Sales",null,{"$f":"Expenses!S446-Calculations!P87","v":0}]
[null,"Incidental Gas & Oil Sales",null,{"$f":"Expenses!S447-Calculations!P89","v":0}]
[null,"Gasoline and Oil Costs",null,{"$f":"Expenses!S450+Calculations!P90","v":0}]
[null,"Wexpro Revenue Sharing",null,{"$f":"Expenses!S449-Calculations!P94","v":0}]
[null,"Storage Gas",null,{"$f":"'Rate Base'!U206-Calculations!P99","v":0}]
[null,"101 Production",null,{"$f":"'Rate Base'!U148-Calculations!P100","v":0}]
[null,"108 Production",null,{"$f":"'Rate Base'!U166-Calculations!P101","v":0}]
[null,"111 Production",null,{"$f":"'Rate Base'!U173-Calculations!P102","v":0}]
[null,"255 Production",null,{"$f":"'Rate Base'!U241-Calculations!P103","v":0}]
[null,"282 Production",null,{"$f":"'Rate Base'!U248-Calculations!P104","v":0}]
[null,"282.1 Production",null,{"$f":"'Rate Base'!U255-Calculations!P105","v":0}]
[null,"Production Rate Base",null,{"$f":"SUM(Calculations!P99:P105)-'Rate Base'!U275","v":0}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2'!G24-Calculations!P194","v":0.14334005117416382}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.3 p2'!D53","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.5'!E43-'Ut 1.5'!F43-'Ut 1.5'!G43+'Ut 1.5'!G41","v":5.9604644775390625E-8}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E313))","v":-0.62447257339954376}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-1.8994148671627045}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23-'Utah Summary-by class'!L24","v":0.12338000535964966}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G75+'Ut 1.6 p1'!J22","v":0.2750835120677948}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P52+Calculations!P53-Calculations!P7-Calculations!P8","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P55+Calculations!P56-Calculations!P9","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P58+Calculations!P59-Calculations!P10","v":0}]

{"sheet":"SDR#1","index":13,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[3,1,3,4],[4,1,4,4]]}
[null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-04"}]
[]
[null,"Standard Data Request #1"]
[null,"Summary of Sources of Supply and Demand"]
[]
[]
[1,"DEMAND","Total","Utah","Wyoming"]
[]
[{"$f":"A8+1","v":2},"SALES IN DTHS",{"$f":"D10+E10","v":115360287},{"$f":"Calculations!P20","v":111136128},{"$f":"Calculations!P39","v":4224159}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":533109}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":115893396}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!F1443+'Ut 1.1'!F1686","v":70696806.453251153},{"$f":"$D$10/$C$10*C21","v":68108094.522855565},{"$f":"$E$10/$C$10*C21","v":2588711.9303955869}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$317","v":-4106989.5772887198},{"$f":"D21*-'Other Inputs'!$E$317","v":-3956603.5351162488},{"$f":"E21*-'Other Inputs'!$E$317","v":-150386.04217247086}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":52132695},{"$f":"$D$10/$C$10*C25","v":50223746.968529649},{"$f":"$E$10/$C$10*C25","v":1908948.0314703532}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$316","v":-813270.04200000002},{"$f":"D25*-'Other Inputs'!$E$316","v":-783490.45270906249},{"$f":"E25*-'Other Inputs'!$E$316","v":-29779.589290937511}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-16985068.765640266},{"$f":"$D$10/$C$10*C29","v":-16363124.828451568},{"$f":"$E$10/$C$10*C29","v":-621943.93718869833}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":15973317.691802986},{"$f":"$D$10/$C$10*C30","v":15388421.143412041},{"$f":"$E$10/$C$10*C30","v":584896.54839094507}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-1011751.0738372803},{"$f":"D29+D30","v":-974703.68503952771},{"$f":"E29+E30","v":-37047.388797753258}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P165+Calculations!P166-1","v":-1004096.6595400242},{"$f":"D10/C10*C33","v":-967329.55318507971},{"$f":"E10/C10*C33","v":-36767.106354944568}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":115893394.10058513},{"$f":"SUM(D21:D30)+D33","v":111649714.26533529},{"$f":"SUM(E21:E30)+E33","v":4243679.8352498338}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.5999783225128725E-3},{"$f":"(+D36-D10)/D36","v":4.5999783225128101E-3},{"$f":"(+E36-E10)/E36","v":4.5999783225127615E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":1.8994148671627045}]

{"sheet":"SDR#2","index":14,"n_rows":75,"n_cols":24,"rows_kept":75,"cut":false,"hidden":false,"merged":[[28,9,28,11],[4,0,4,6],[5,0,5,6],[9,20,9,22],[8,20,8,22],[8,2,8,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-04"}]
[]
[]
["Standard Data Request #2"]
["Supplier Non-Gas Costs"]
[]
[null," (A)  ","(B)","(C)","(D)","(E)","(F)",null,null,null,null,null,null,null,null,null,null,null,null,"withdraw"]
["I.  Transportation (QPC T-1)",null,"Volume (Dth)",null,null,null,"Utah Total",null,null,"Utah gas","Utah Co.","Utah gas","Wyo gas","Wyo Co.","Wyo gas",null,"@city gate","@city gate",null,"loss","Kern River"]
[null,"Month ","Utah","Wyoming","$/dth","Demand","b*d+e*(Ut %)",null,null,"purchased","production","withdrawn","purchased","production","withdrawn","Total","purchased","co production","withdrawls",{"$f":"-Calculations!P165/Calculations!P137","v":3.1212212299665608E-2},"Transportation"]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J12+K12+L12-(T12+$B$50*U12)*$J$39","v":4389152.6834130567},{"$f":"M12+N12+O12-(T12+$B$50*U12)*$K$39","v":166826.74791417405},{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4290888.7719700616},null,null,{"$f":"Q12*$J$39","v":705358.46172955376},{"$f":"R12*$J$39","v":5217393.5393224405},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":26809.880350888707},{"$f":"R12-K12","v":198307.24960717279},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":2611319.1310100555},{"$f":"Calculations!D169","v":732168.34208044247},{"$f":"Calculations!D161","v":5415700.7889296133},{"$f":"Calculations!D163+Calculations!D164","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V17*W17","v":3536550},4885,30,{"$f":"B12","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},3465878.6968063791,131734.14400421607,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":4288423.630425822},null,null,{"$f":"Q13*$J$39","v":445462.59873717581},5289716.3836948844,0,16931.531442403968,201056.15943028219,0,{"$f":"SUM(J13:O13)-U13","v":720056.67330474593},{"$f":"Calculations!E169","v":462394.13017957978},{"$f":"Calculations!E161","v":5490772.5431251666},{"$f":"Calculations!E163+Calculations!E164","v":0},{"$f":"S13*$T$10","v":0},{"$f":"V18*W18","v":5233110},4885,31,{"$f":"B13","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},3417379.4778742488,129890.74334025559,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},4288294.1375112738,null,null,{"$f":"Q14*$J$39","v":318911.26910374651},5367768.4943961827,0,12121.457997763006,204022.83221096266,0,669714.05370865483,{"$f":"Calculations!F169","v":331032.72710150952},{"$f":"Calculations!F161","v":5571791.3266071454},{"$f":"Calculations!F163+Calculations!F164","v":0},0,{"$f":"V19*W19","v":5233110},4885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},3828147.7170998296,145503.5812703197,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},4289390.8887100061,null,null,{"$f":"Q15*$J$39","v":414007.26312695898},5463831.0345380018,0,15735.949578908389,207674.06112099718,0,1374568.3083648663,{"$f":"Calculations!G169","v":429743.21270586737},{"$f":"Calculations!G161","v":5671505.0956589989},{"$f":"Calculations!G163+Calculations!G164","v":0},0,4726680,4885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},6596214.2090458469,250714.66964432021,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},4296781.6262435019,null,null,2167723.0322874272,5693672.8423957098,329832.42905526591,82392.709923673421,216410.08925793599,12536.55898184306,4848132.6619018558,{"$f":"Calculations!H169","v":2250115.7422111006},{"$f":"Calculations!H161","v":5910082.9316536458},{"$f":"Calculations!H163+Calculations!H164","v":342368.98803710897},10686.09353943592,3654435,34885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},11814631.01524608,449060.81247252744,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},4310714.7991160564,null,null,2969087.1867784658,5370012.2801196268,4055955.7346624318,112851.65847972455,204108.11597807147,154162.30732976319,11819627.283348083,{"$f":"Calculations!I169","v":3081938.8452581903},{"$f":"Calculations!I161","v":5574120.3960976982},{"$f":"Calculations!I163+Calculations!I164","v":4210118.041992195},131407.09813331289,1046550,117885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},18322902.764796577,696432.88832269085,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4328091.8846873557},null,null,9320889.4586775787,5621424.559148388,3973569.0917231827,354276.5057900697,213664.01341918018,151030.88386275526,18553419.512621157,{"$f":"Calculations!J169","v":9675165.9644676484},{"$f":"Calculations!J161","v":5835088.5725675682},{"$f":"Calculations!J163+Calculations!J164","v":4124599.975585938},128737.89008918389,1081435,168810,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},19828986.41243539,753677.43075381056,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},4332113.1280265516,null,null,10535932.186355473,5576124.56916882,3902278.7570172711,400458.91079076566,211942.21184289921,148321.21856866684,20628507.853743892,{"$f":"Calculations!K169","v":10936391.097146239},{"$f":"Calculations!K161","v":5788066.7810117193},{"$f":"Calculations!K163+Calculations!K164","v":4050599.975585938},126428.18637900862,{"$f":"V12*W12","v":146550},168810,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},16044311.071575418,609826.18552083231,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":4322008.0448664557},null,null,9133851.1644234695,4902025.2787894662,2140926.3686927357,347167.3909753263,186320.45737301558,81374.198934218381,16640229.859188233,{"$f":"Calculations!L169","v":9481018.5553987958},{"$f":"Calculations!L161","v":5088345.7361624818},{"$f":"Calculations!L163+Calculations!L164","v":2222300.5676269541},69362.917110439885,{"$f":"V13*W13","v":151435},168810,28,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},12687738.178622885,482246.63195818267,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4313045.9952422725},null,null,6635208.3108612839,5299449.2131145876,845127.65028055105,252196.79151679203,201426.09330982715,32122.349719448946,13114095.408802491,{"$f":"Calculations!M169","v":6887405.1023780759},{"$f":"Calculations!M161","v":5500875.3064244147},{"$f":"Calculations!M163+Calculations!M164","v":877250},27380.913239881655,{"$f":"V14*W14","v":151435},117885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},8839854.412926564,335992.90571877296,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4302772.1455878634},null,null,3698191.2526567695,5068874.9247231698,140731.11198060401,140564.08248838177,192662.22441314254,5349.0309942494787,9099822.6272563171,{"$f":"Calculations!N169","v":3838755.3351451512},{"$f":"Calculations!N161","v":5261537.1491363123},{"$f":"Calculations!N163+Calculations!N164","v":146080.14297485349},4559.4844352966329,{"$f":"V15*W15","v":146550},34885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},7907876.6032173093,300569.47929992521,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$321/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4401204.5233399998},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":4300283.7648359397},null,null,3095635.6047964129,5281197.4610952158,0,117661.6212571417,200732.36478116736,0,7613792.0519299377,{"$f":"Calculations!O169","v":3213297.2260535546},{"$f":"Calculations!O161","v":5481929.8258763831},{"$f":"Calculations!O163+Calculations!O164","v":0},0,{"$f":"V16*W16","v":1081435},34885,31,{"$error":"#REF!"}]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":117143073.24305959},{"$f":"SUM(D12:D23)","v":4452476.2202200275},null,null,{"$f":"SUM(G12:G23)","v":51662808.817223161},null,null,{"$f":"SUM(J12:J25)","v":49440257.789534308},64151490.580506496,15388421.143412041,1879168.4905918392,2438325.8727446543,584896.54839094519,{"$f":"SUM(P12:P23)","v":107693285.42518029},51319426.280126154,66589816.453251153,15973317.691802986,498562.58292655949,26189275]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E29","v":12},{"$f":"'Other Inputs'!D29","v":30000},{"$f":"'Other Inputs'!F29","v":5.2880399999999996},{"$f":"C32*D32*E32","v":1903694.4},{"$f":"F32*J34","v":1850909.5445681636},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E159","v":1305877.5487236015},{"$f":"'Other Inputs'!E160","v":37241.45127639846},{"$f":"J33+K33","v":1343119}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33/L33","v":0.97227241124844599},{"$f":"K33/L33","v":2.7727588751554004E-2}]
[]
["III.  Transportation (TL 112  demand)",null,{"$f":"'Other Inputs'!E30","v":12},{"$f":"'Other Inputs'!D30","v":12000},{"$f":"'Other Inputs'!F30","v":5.2880399999999996},{"$f":"C36*D36*E36","v":761477.75999999989},{"$f":"F36*J34","v":740363.81782726536},null,null,"Dth Sales Allocation Base"]
[null,null,{"$f":"'Other Inputs'!E31","v":5},{"$f":"'Other Inputs'!D31","v":75000},{"$f":"'Other Inputs'!F31","v":6.8088699999999998},{"$f":"C37*D37*E37","v":2553326.25},{"$f":"F37*J34","v":2482528.6697914526},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":111136128},{"$f":"Calculations!P39","v":4224159},{"$f":"J38+K38","v":115360287}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E60","v":12},{"$f":"'Other Inputs'!D60","v":3000},{"$f":"'Other Inputs'!F60","v":3.5651333333333337},{"$f":"C39*D39*E39","v":128344.80000000002},null,null,null,{"$f":"J38/L38","v":0.96338290143123517},{"$f":"K38/L38","v":3.6617098568764828E-2}]
[null,null,{"$f":"'Other Inputs'!E61","v":5},{"$f":"'Other Inputs'!D61","v":50000},{"$f":"'Other Inputs'!F61","v":3.5651333333333337},{"$f":"C40*D40*E40","v":891283.33333333337},{"$f":"(F39+F40+F41)*J34","v":1381553.5122022675}]
[null,null,{"$f":"'Other Inputs'!E62","v":12},{"$f":"'Other Inputs'!D62","v":1885},{"$f":"'Other Inputs'!F62","v":17.742041666666669},{"$f":"C41*D41*E41","v":401324.98250000004}]
[]
["V.  Transportation (KR #20024)",null,{"$f":"+'Other Inputs'!E71","v":5},{"$f":"+'Other Inputs'!D71","v":27000},{"$f":"+'Other Inputs'!F71","v":8.7579999999999991},{"$f":"C43*D43*E43","v":1182329.9999999998},{"$f":"F43*J34","v":1149546.8399913749}]
[]
["VI.  Transportation (KR #20017)",null,{"$f":"+'Other Inputs'!E67","v":3},{"$f":"+'Other Inputs'!D67","v":56925},{"$f":"+'Other Inputs'!F67","v":8.6999999999999993},1485742.4999999998,{"$f":"F45*J34","v":1444546.442969294}]
[null,null,{"$f":"+'Other Inputs'!E69","v":2},{"$f":"+'Other Inputs'!D69","v":6000},{"$f":"+'Other Inputs'!F69","v":8.8449999999999989},106139.99999999999,{"$f":"F46*J34","v":103196.99372991004}]
[]
["VII.  Transportation (Sequent)",null,{"$f":"+'Other Inputs'!E74","v":8},{"$f":"+'Other Inputs'!D74","v":30000},{"$f":"+'Other Inputs'!F74","v":6.1296750000000007},{"$f":"C48*D48*E48","v":1471122.0000000002},{"$f":"F48*J34","v":1430331.3341806366}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C81","v":0.4501250370227553},{"$f":"'Other Inputs'!E80","v":365},{"$f":"'Other Inputs'!D80","v":4885},{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},{"$f":"B50*C50*D50*E50","v":3531.3704542049927}]
[null,{"$f":"'Other Inputs'!C80","v":0.4501250370227553},{"$f":"'Other Inputs'!E81","v":151},{"$f":"'Other Inputs'!D81","v":50000},{"$f":"'Other Inputs'!F81","v":4.4000000000000003E-3},{"$f":"B51*C51*D51*E51","v":14953.153729895934},{"$f":"(F50+F51)*J39","v":17807.674540054984}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C87","v":0.4501250370227553},{"$f":"+'Other Inputs'!E87","v":151},{"$f":"+'Other Inputs'!D87","v":27000},{"$f":"+'Other Inputs'!F87","v":4.4000000000000003E-3},{"$f":"B53*C53*D53*E53","v":8074.7030141438045},{"$f":"+F53*J39","v":7779.0308179613985}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C84","v":0.4501250370227553},{"$f":"+'Other Inputs'!E84","v":90},{"$f":"+'Other Inputs'!D84","v":56925},{"$f":"+'Other Inputs'!F84","v":4.4000000000000003E-3},{"$f":"B55*C55*D55*E55","v":10146.853622078057}]
[null,{"$f":"+'Other Inputs'!C85","v":0.4501250370227553},{"$f":"+'Other Inputs'!E85","v":61},{"$f":"+'Other Inputs'!D85","v":6000},{"$f":"+'Other Inputs'!F85","v":4.4000000000000003E-3},{"$f":"B56*C56*D56*E56","v":724.8813596214452},{"$f":"(F55+F56)*J39","v":10473.643590261123}]
[]
["XI. Transportation (Sequent)",{"$f":"+'Other Inputs'!C90","v":0.4501250370227553},{"$f":"+'Other Inputs'!E90","v":243},{"$f":"+'Other Inputs'!D90","v":30000},{"$f":"+'Other Inputs'!F90","v":4.4000000000000003E-3},{"$f":"B58*C58*D58*E58","v":14438.210687541901},{"$f":"+F58*J39","v":13909.525303639586}]
[]
["XII.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$195+'Other Inputs'!$D$197","v":5883705.6181200007},{"$f":"F60*$J$39","v":5668261.3895517057}]
[]
["XIII. Gathering                   Wexpro I","Demand",null,null,null,{"$f":"+'Other Inputs'!E203","v":11774616}]
["Wexpro I","Commodity",null,null,null,{"$f":"+'Other Inputs'!D203","v":6839686.4580105804},{"$f":"(F62)*'Ut 1.5'!G53+(F63)*'Ut 1.5'!G56","v":18037371.274642691}]
["Wexpro II","Commodity",null,null,null,{"$f":"+'Other Inputs'!D206","v":9247770.7108060829},{"$f":"(F64)*'Ut 1.5'!G56","v":8909144.1791471597}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E181","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C66*D66*E66","v":6366793.125}]
[null,null,12,{"$f":"+'Other Inputs'!E182","v":2500000},{"$f":"+'Other Inputs'!E15","v":0.09},{"$f":"C67*D67*E67","v":2700000}]
[null,null,12,{"$f":"'Other Inputs'!E183","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C68*D68*E68","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E184","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C69*D69*E69","v":3829245.8399999994},{"$f":"SUM(F66:F69)*J34","v":16261312.536161307}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":25000},{"$f":"+'Other Inputs'!F20","v":11.653333333333334},{"$f":"C71*D71*E71","v":874000.00000000012},{"$f":"F71*J34","v":849766.08743114187}]
[null,null,{"$f":"+'Other Inputs'!E23","v":3},{"$f":"+'Other Inputs'!D23","v":83333.333333333328},{"$f":"+'Other Inputs'!F23","v":5.9512600000000004},{"$f":"C72*D72*E72","v":1487815},{"$f":"F72*J34","v":1446561.4775416066}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G37+G40+G51+G60+G64+G69+G63+G43+G45+G46+G53+G56+G58+G48+G71+G72","v":113468172.79121105}]

{"sheet":"SDR#3","index":15,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,2,4,7],[5,2,5,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-04"}]
[]
[]
[null,null,"Standard Data Request #3"]
[null,null,"Monthly Forecasted Sales"]
[]
[null,null,null,"Utah Sales",null,"Wyoming Sales",null,"System Total"]
[null,null,"Month","Dth",null,"Dth",null,"Dth"]
[]
[null,1,{"$f":"Calculations!D141","v":"Jun18"},{"$f":"Calculations!D20","v":3226449},null,{"$f":"Calculations!D39","v":135924},null,{"$f":"SUM(D11:F11)","v":3362373}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Jul18"},{"$f":"Calculations!E20","v":2697828},null,{"$f":"Calculations!E39","v":87473},null,{"$f":"SUM(D13:F13)","v":2785301}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Aug18"},{"$f":"Calculations!F20","v":2559869},null,{"$f":"Calculations!F39","v":85571},null,2645440]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Sep18"},{"$f":"Calculations!G20","v":2821070},null,{"$f":"Calculations!G39","v":122654},null,2943724]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Oct18"},{"$f":"Calculations!H20","v":7039740},null,{"$f":"Calculations!H39","v":250530},null,7290270]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Nov18"},{"$f":"Calculations!I20","v":12035217},null,{"$f":"Calculations!I39","v":445450},null,12480667]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"Dec18"},{"$f":"Calculations!J20","v":18819474},null,{"$f":"Calculations!J39","v":655888},null,19475362]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Jan19"},{"$f":"Calculations!K20","v":19764985},null,{"$f":"Calculations!K39","v":682354},null,20447339]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Feb19"},{"$f":"Calculations!L20","v":16003223},null,{"$f":"Calculations!L39","v":618338},null,16621561]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Mar19"},{"$f":"Calculations!M20","v":12567681},null,{"$f":"Calculations!M39","v":523057},null,13090738]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Apr19"},{"$f":"Calculations!N20","v":8389472},null,{"$f":"Calculations!N39","v":371433},null,8760905]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"May19"},{"$f":"Calculations!O20","v":5211120},null,{"$f":"Calculations!O39","v":245487},null,5456607]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":111136128},null,{"$f":"SUM(F11:F33)","v":4224159},null,{"$f":"SUM(H11:H33)","v":115360287}]

{"sheet":"SDR#4","index":16,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,2,4,6],[5,2,5,6]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-04"}]
[]
[]
[null,null,"Standard Data Request #4"]
[null,null,"Supplier Non-Gas Costs Recovered at Current Rates"]
[]
[]
[null,null," (A)","(B)","(C)","(D)","(E)"]
[null,1,"Rate Schedule","Season","Sales Dth","SNG Rate","SNG Revenue"]
[]
[null,{"$f":"B10+1","v":2},"GS","winter",{"$f":"'Utah Summary-by class'!B8","v":76964934},{"$f":"'Utah Summary-by class'!J8","v":1.2841800000000001},{"$f":"E12*F12","v":98836828.944120005}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":29564295},{"$f":"'Utah Summary-by class'!J9","v":0.60294000000000003},{"$f":"E13*F13","v":17825496.0273}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1875393},{"$f":"'Utah Summary-by class'!J13","v":1.25074},{"$f":"E15*F15","v":2345629.0408199998}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1881749},{"$f":"'Utah Summary-by class'!J14","v":0.60294000000000003},{"$f":"E16*F16","v":1134581.7420600001}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":281652},{"$f":"'Utah Summary-by class'!J18","v":0.92669000000000001},{"$f":"E18*F18","v":261004.09187999999}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":568105},{"$f":"'Utah Summary-by class'!J21","v":0.17863999999999999},{"$f":"E20*F20","v":101486.2772}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":111136128},null,{"$f":"SUM(G12:G20)","v":120505026.12338001}]

{"sheet":"Wy SDR#1","index":17,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Wyoming Standard Data Request #1"]
["Global Insights Forecast"]

{"sheet":"Ut 1.1","index":18,"n_rows":1697,"n_cols":9,"rows_kept":1697,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test Year Cost of Dominion Energy's Production"]
[null,null,null,"June 2018 through May 2019"]
[]
[null,"WEXPRO I"]
[null,"          (A)","          (B)","       (C)","(D)     ","      (E)","(F)      ","(G)     ","(H)      "]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth    ","Value $","Rate %","Royalty $"]
[]
[1,"ACE UNIT (CO)","ACE UNIT 10 FT UN","MESAVERDE",2.1338168910191437,42407.392,90489.609353670108,0.12685197631358325,11478.785782357161]
[{"$f":"A12+1","v":2},null,"ACE UNIT 11 FT UN","FORT UNION",2.1338168910191437,42934.06,91613.422428029371,0.12685197631358325,11621.343691846678]
[{"$f":"A13+1","v":3},null,"ACE UNIT 12 FT UN","FORT UNION",2.1338168910191437,78080.182000000001,166608.8112054489,0.12685197631358325,21134.656972667868]
[{"$f":"A14+1","v":4},null,"ACE UNIT 13 FT UN","FORT UNION",2.1338168910191437,37263.726000000002,79513.967961109243,0.12685197631358325,10086.503980401647]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",2.1338168910191437,53080.354000000007,113263.75594647559,0.12685197631358325,14367.731286509796]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",2.1338168910191437,7205.9040000000005,15376.079670262412,0.13315196276811,2047.3551877742739]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",2.1338168910191437,2151.9349999999999,4591.8352513752807,0.13315196276811,611.41187642841646]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",2.1338168910191437,7196.5110000000004,15356.03672820507,0.13315196276811,2044.6864306996913]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",2.1338168910191437,2148.7370000000001,4585.0113049578022,0.13315196276811,610.5032545691048]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",2.1338168910191437,7747.2439999999997,16531.200106046716,0.13315196276811,2201.1617410325084]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",2.1338168910191437,599.98,1280.2474582736659,0.13315196276811,170.46746189802263]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",2.1338168910191437,11408.99,24344.695571468499,0.13315196276811,3241.5439983331462]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",2.1338168910191437,1064.0970000000002,2270.5881522827981,0.13315196276811,302.3332691144708]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",2.1338168910191437,9581.3779999999988,20444.906215639217,0.13315196276811,2722.2793912222937]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",2.1338168910191437,2757.95,5884.9602945862471,0.13315196276811,783.59401403655363]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",2.1338168910191437,11757.086000000003,25087.468695964708,0.13315196276811,3340.4456977512182]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",2.1338168910191437,8011.1549999999997,17094.337855572467,0.13315196276811,2276.1446376906783]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",2.1338168910191437,9031.5310000000009,19271.633399563019,0.13315196276811,2566.0558128992802]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",2.1338168910191437,5655.0720000000001,12066.888153529411,0.13315196276811,1606.7298421456958]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",2.1338168910191437,20060.772000000001,42806.014140483894,0.13315196276811,5699.7048010849021]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",2.1338168910191437,2970.6109999999999,6338.7399284472694,0.13315196276811,844.0156629493431]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",2.1338168910191437,2849.2650000000003,6079.8097839896609,0.13315196276811,809.53860599498228]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",2.1338168910191437,1694.0559999999998,3614.8053071323261,0.13315196276811,481.31842166924991]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",2.1338168910191437,8278.1419999999998,17664.039225854995,0.13315196276811,2352.0014933354787]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",2.1338168910191437,3890.0919999999996,8300.7440172184415,0.13375000000000004,1110.2245123029668]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",2.1338168910191437,9357.121000000001,19966.382841109942,0.13315196276811,2658.5630646733016]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",2.1338168910191437,8507.7870000000003,18154.059605793089,0.13315196276811,2417.248668720611]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",2.1338168910191437,10797.837000000001,23040.606977071482,0.13315196276811,3067.9020423656775]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",2.1338168910191437,9968.0560000000005,21270.006263424722,0.13315196276811,2832.1430820649953]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",2.1338168910191437,10633.71,22690.390012199176,0.13315196276811,3021.2699660982398]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",2.1338168910191437,3931.8440000000001,8389.8351400522752,0.13315196276811,1117.1230161988215]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",2.1338168910191437,4739.1329999999998,10112.442044186228,0.13315196276811,1346.4915065621549]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",2.1338168910191437,12806.910999999996,27327.603013578864,0.13315196276811,3638.7239790057438]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",2.1338168910191437,12221.759,26078.995792165239,0.13315196276811,3472.4694767480833]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",2.1338168910191437,3652.0359999999996,7792.7761034099885,0.13315196276811,1037.623433581464]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",2.1338168910191437,16505.778999999999,35220.310029629065,0.13315196276811,4689.653409746461]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",2.1338168910191437,3865.7999999999997,8248.9093373018059,0.13315196276811,1098.358468957925]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",2.1338168910191437,4034.9769999999994,8609.902077473751,0.13315196276811,1146.4253608568579]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",2.1338168910191437,13516.647000000001,28842.049678543237,0.13315196276811,3840.3755249533683]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",2.1338168910191437,7540.4809999999998,16090.005724208924,0.13315196276811,2142.4158431285437]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",2.1338168910191437,2648.2589999999996,5650.8997859934652,0.13315196276811,752.42839791092263]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",2.1338168910191437,909.91700000000003,1941.5962640254663,0.13375000000000004,259.68850031340617]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",2.1338168910191437,605.05000000000007,1291.0659099111331,0.13315196276811,171.90795996766326]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",2.1338168910191437,6068.2309999999998,12948.49380640599,0.13315196276811,1724.1173652136733]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",2.1338168910191437,1001.0120000000001,2135.9763137128552,0.13315196276811,284.40943859705897]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",2.1338168910191437,8985.598,19173.620788307835,0.13315196276811,2553.0052413346248]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",2.1338168910191437,4079.9690000000001,8705.9067670344848,0.13315196276811,1159.2085737068126]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",2.1338168910191437,16331.545000000002,34848.526577439246,0.13315196276811,4640.1497133626826]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",2.1338168910191437,17676.703000000001,37718.847438928773,0.13315196276811,5022.3385698442653]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",2.1338168910191437,3619.9940000000001,7724.4043425879545,0.13315196276811,1028.5195994300987]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",2.1338168910191437,3140.2870000000003,6700.7974432478341,0.13315196276811,892.22433167998236]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",2.1338168910191437,10806.067999999999,23058.170423901454,0.13315196276811,3070.2406497840616]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",2.1338168910191437,4397.3019999999997,9383.0372825122613,0.13315196276811,1249.3698308928606]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",2.1338168910191437,13183.77,28131.751113311457,0.13315196276811,3745.7978768413841]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",2.1338168910191437,3787.0409999999997,8080.8520527820283,0.13315196276811,1075.981311666638]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",2.1338168910191437,15128.131000000001,32280.661457350332,0.13315196276811,4298.2334324990752]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",2.1338168910191437,8008.7929999999997,17089.297780075882,0.13315196276811,2275.4735417458087]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",2.1338168910191437,12018.457,25645.186550587267,0.13315196276811,3414.7069247650311]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",2.1338168910191437,6387.2869999999994,13629.300888386992,0.13315196276811,1814.7681644458733]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",2.1338168910191437,1593.9079999999999,3401.1078131305412,0.13315196276811,452.86418090428589]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",2.1338168910191437,24115.702999999998,51458.494400201031,0.13315196276811,6851.7995304785645]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",2.1338168910191437,595.93100000000004,1271.6076336819294,0.13315196276811,169.31705229566074]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",2.1338168910191437,11279.537,24068.466573475402,0.13315196276811,3204.7635650768971]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",2.1338168910191437,9359.9539999999997,19972.427944362196,0.13315196276811,2659.367982036475]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",2.1338168910191437,11443.204000000002,24417.701982577833,0.13315196276811,3251.2649452670094]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",2.1338168910191437,16075.082,34301.281496117801,0.13315196276811,4567.2829566695382]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",2.1338168910191437,2986.1779999999999,6371.9570559897647,0.13315196276811,848.43858867914503]
[{"$f":"A78+1","v":68},null,"BIRCH CREEK UNIT 132 FR","FRONTIER",2.1338168910191437,16888.171999999999,36036.266672036552,0.13315196276811,4798.2996382166948]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",2.1338168910191437,5605.7150000000001,11961.56935323938,0.13315196276811,1592.7064371706956]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",2.1338168910191437,22425.995000000003,47852.966928910872,0.13315196276811,6371.7164708619393]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",2.1338168910191437,14366.159,30654.75273326669,0.13315196276811,4081.7404946055449]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",2.1338168910191437,19839.690000000002,42334.2656345836,0.13315196276811,5636.8905615913545]
[73,null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",2.1338168910191437,2424.1189999999997,5172.6260680404348,0.13315196276811,688.74531362507526]
[74,null,"BIRCH CREEK UNIT 135 FR","FRONTIER",2.1338168910191437,3629.8159999999998,7745.362692091544,0.13315196276811,1031.3102448028815]
[75,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",2.1338168910191437,4563.1239999999998,9736.8710670148394,0.13315196276811,1296.4834937930475]
[76,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",2.1338168910191437,7450.6859999999997,15898.399636479859,0.13315196276811,2116.9031164690996]
[77,null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",2.1338168910191437,761.03200000000004,1623.902936206081,0.13315196276811,216.22586330073662]
[78,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",2.1338168910191437,18281.983,39010.404126724839,0.13315196276811,5194.3118778505905]
[79,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",2.1338168910191437,6263.7440000000006,13365.682748219817,0.13315196276811,1779.6668916613353]
[80,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",2.1338168910191437,4495.7699999999995,9593.1499641371356,0.13315196276811,1277.3467468536837]
[81,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",2.1338168910191437,8462.0630000000001,18056.49296226813,0.13315196276811,2404.2574786345663]
[82,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",2.1338168910191437,8453.5570000000007,18038.342715793122,0.13315196276811,2401.8407376916939]
[83,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",2.1338168910191437,3368.422,7187.5957596804865,0.13315196276811,957.04248298520145]
[84,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",2.1338168910191437,19064.321000000004,40679.770165610978,0.13315196276811,5416.5912425067054]
[85,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",2.1338168910191437,14228.458000000002,30360.924013556469,0.13315196276811,4042.6166238584879]
[86,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",2.1338168910191437,4742.4660000000003,10119.554055883995,0.13315196276811,1347.4384848789423]
[87,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",2.1338168910191437,2873.3309999999997,6131.162221288927,0.13315196276811,816.37628381430579]
[88,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",2.1338168910191437,6706.7359999999999,14310.946560406168,0.13315196276811,1905.5306235876139]
[89,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",2.1338168910191437,664.03,1416.918430143442,0.13315196276811,188.66547005590846]
[90,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",2.1338168910191437,10335.540999999999,22054.15196362089,0.13315196276811,2936.5536211422891]
[91,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",2.1338168910191437,1094.0940000000001,2334.5962575626991,0.13315196276811,310.85607396555747]
[92,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",2.1338168910191437,7999.1679999999997,17068.759792499823,0.13315196276811,2272.7388683887493]
[93,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",2.1338168910191437,13055.607999999997,27858.276872924653,0.13315196276811,3709.3842449673634]
[94,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",2.1338168910191437,4353.0309999999999,9288.5710749299542,0.13315196276811,1236.7914699380167]
[95,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",2.1338168910191437,242.98,518.47482817983155,0.13315196276811,69.035941018003157]
[96,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",2.1338168910191437,23775.820000000003,50733.246313830787,0.13315196276811,6755.2313242845512]
[97,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",2.1338168910191437,4183.0559999999996,8925.8755488789739,0.13315196276811,1188.4978487571166]
[98,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",2.1338168910191437,14833.401,31651.761605060259,0.13315196276811,4214.4941827820776]
[99,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",2.1338168910191437,4850.0260000000007,10349.067400682015,0.13315196276811,1377.9986372202727]
[100,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",2.1338168910191437,6694.7669999999998,14285.406906037559,0.13315196276811,1902.1299684800144]
[101,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",2.1338168910191437,1709.0959999999998,3646.897913173254,0.13375000000000004,487.77259588692283]
[102,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",2.1338168910191437,3895.576,8312.4458690487918,0.13375000000000004,1111.7896349852763]
[103,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",2.1338168910191437,8183.2999999999993,17461.663764276956,0.13375000000000004,2335.4975284720435]
[104,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",2.1338168910191437,19666.437000000002,41964.575456763858,0.13315196276811,5587.6655887985644]
[105,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",2.1338168910191437,5636.6620000000003,12027.60458456575,0.13315196276811,1601.499157833648]
[106,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",2.1338168910191437,1408.001,3004.4163163718454,0.13315196276811,400.04392949744619]
[107,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",2.1338168910191437,1844.2289999999998,3935.246991107344,0.13315196276811,523.98586084324199]
[108,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",2.1338168910191437,7376.3540000000003,15739.788759336625,0.13315196276811,2095.7837668611069]
[109,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",2.1338168910191437,1106.2100000000003,2360.4495830142873,0.13315196276811,314.29849499351917]
[110,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",2.1338168910191437,3032.9120000000003,6471.678854574654,0.13375000000000004,865.58704679936022]
[111,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",2.1338168910191437,4509.95,9623.4074876517861,0.13315196276811,1281.3755954981616]
[112,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",2.1338168910191437,3378.9490000000001,7210.058450092245,0.13315196276811,960.03343430257951]
[113,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",2.1338168910191437,13508.014000000001,28823.62843732307,0.13315196276811,3837.9227005282783]
[114,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",2.1338168910191437,7274.3950000000013,15522.226922945207,0.13315196276811,2066.8149813221548]
[115,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",2.1338168910191437,20700.267000000003,44170.579373206187,0.13315196276811,5881.3993401469979]
[116,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",2.1338168910191437,11092.928,23670.277137259207,0.13315196276811,3151.7438600911833]
[117,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",2.1338168910191437,10969.571,23407.055887033759,0.13315196276811,3116.6954339813892]
[118,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",2.1338168910191437,3594.9359999999992,7670.9351589327953,0.13315196276811,1021.4000726788056]
[119,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",2.1338168910191437,14392.78,30711.557072722513,0.13315196276811,4089.3041038978336]
[120,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",2.1338168910191437,5061.4449999999997,10800.19683396439,0.13315196276811,1438.067406724286]
[121,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",2.1338168910191437,20245.690000000002,43200.59529233737,0.13315196276811,5752.2440559254937]
[122,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",2.1338168910191437,5325.5429999999997,11363.733607248763,0.13315196276811,1513.1034341791078]
[123,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",2.1338168910191437,3547.7689999999998,7570.289417634096,0.13315196276811,1007.9988946806324]
[124,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",2.1338168910191437,13888.140000000003,29634.747716838618,0.13315196276811,3945.9248246348284]
[125,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",2.1338168910191437,3079.9940000000001,6572.1432214376173,0.13315196276811,875.09376952754815]
[126,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",2.1338168910191437,12306.969000000001,26260.818329448983,0.13315196276811,3496.6795044628916]
[127,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",2.1338168910191437,3657.7730000000001,7805.0178109137669,0.13315196276811,1039.2534409632253]
[128,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",2.1338168910191437,5488.4059999999999,11711.253427570815,0.13315196276811,1559.3763803558097]
[129,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",2.1338168910191437,7416.9519999999993,15826.417457478219,0.13315196276811,2107.3185480507059]
[130,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",2.1338168910191437,11122.31,23732.97294515113,0.13315196276811,3160.0919299693255]
[131,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",2.1338168910191437,1944.942,4150.1500916525556,0.13315196276811,552.60063048578945]
[{"$f":"A142+1","v":132},null,"BIRCH CREEK UNIT 184 FR","FRONTIER",2.1338168910191437,17569.179999999997,37489.413045355715,0.13315196276811,4991.7889300135021]
[133,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",2.1338168910191437,5493.8779999999997,11722.92967359847,0.13315196276811,1560.9310954321554]
[134,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",2.1338168910191437,12810.897000000001,27336.108407706477,0.13315196276811,3639.8564889279519]
[135,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",2.1338168910191437,7537.4109999999991,16083.454906353494,0.13315196276811,2141.5435888733568]
[136,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",2.1338168910191437,13401.114000000001,28595.523411673123,0.13315196276811,3807.5500686457176]
[137,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",2.1338168910191437,19595.028999999995,41812.203860209949,0.13315196276811,5567.3770116473006]
[138,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",2.1338168910191437,7090.5250000000005,15129.882011193515,0.13315196276811,2014.5734862403363]
[139,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",2.1338168910191437,10205.076999999999,21775.765676750969,0.13315196276811,2899.4859406378328]
[140,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",2.1338168910191437,2460.5920000000001,5250.4527715065769,0.13315196276811,699.10809194736373]
[141,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",2.1338168910191437,22114.816999999999,47188.970056397302,0.13315196276811,6283.3039840148713]
[142,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",2.1338168910191437,3374.2559999999999,7200.0444474226915,0.13315196276811,958.70005019196344]
[143,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",2.1338168910191437,14397.247000000003,30721.088832774702,0.13315196276811,4090.5732764574173]
[144,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",2.1338168910191437,1642.8859999999997,3505.6178968188765,0.13315196276811,466.77990367644713]
[145,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",2.1338168910191437,25769.157999999999,54986.664607741091,0.13315196276811,7321.5823185924937]
[146,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",2.1338168910191437,885.92699999999991,1890.4059968099168,0.13315196276811,251.71126890384593]
[147,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",2.1338168910191437,16802.563999999998,35853.594875630188,0.13315196276811,4773.9765299828105]
[148,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",2.1338168910191437,1640.105,3499.6837520449526,0.13315196276811,465.98976065244904]
[149,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",2.1338168910191437,25748.028999999999,54941.579190650751,0.13315196276811,7315.5791068146964]
[150,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",2.1338168910191437,3817.62,8146.1020394925035,0.13315196276811,1084.6694754677308]
[151,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",2.1338168910191437,27991.401000000005,59728.524257090161,0.13315196276811,7952.9702380742247]
[152,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",2.1338168910191437,430.99000000000007,919.65374186034092,0.13315196276811,122.45370079574116]
[153,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",2.1338168910191437,20945.53,44693.9257053482,0.13315196276811,5951.0839314791983]
[154,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",2.1338168910191437,3748.0340000000001,7997.6182573140459,0.13315196276811,1064.8985684314366]
[155,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",2.1338168910191437,2205.1390000000001,4705.3628452450639,0.13315196276811,626.52829838051889]
[156,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",2.1338168910191437,1079.9649999999999,2304.4475587094894,0.13315196276811,306.8417155383479]
[157,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",2.1338168910191437,10912.341000000002,23284.937546360739,0.13315196276811,3100.435137230792]
[158,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",2.1338168910191437,4323.2880000000005,9225.1049591403735,0.13315196276811,1228.3408320513661]
[159,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",2.1338168910191437,7062.7109999999993,15070.532028186706,0.13315196276811,2006.6709195127257]
[160,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",2.1338168910191437,2804.0430000000006,5983.3143165439942,0.13315196276811,796.69004510636546]
[161,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",2.1338168910191437,8420.7270000000008,17968.289507260964,0.13315196276811,2392.5130154774338]
[162,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",2.1338168910191437,2858.0489999999995,6098.5532315603714,0.13315196276811,812.0343328280635]
[163,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",2.1338168910191437,6672.2499999999991,14237.35975110248,0.13315196276811,1895.7323954949854]
[164,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",2.1338168910191437,4964.0829999999987,10592.444153820981,0.13315196276811,1410.4047295928558]
[165,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",2.1338168910191437,11585.278000000002,24720.861883552487,0.13315196276811,3291.6312811143703]
[166,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",2.1338168910191437,7269.25,15511.24843504091,0.13315196276811,2065.3531741094721]
[167,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",2.1338168910191437,16949.455000000002,36167.033372568883,0.13315196276811,4815.7114810572839]
[168,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",2.1338168910191437,9771.7810000000009,20851.19135313994,0.13315196276811,2776.3770547240265]
[169,null,"BIRCH CREEK UNIT 28 ALMY","ALMY",2.1338168910191437,7082.3609999999999,15112.461530095234,0.13375000000000004,2021.291729650238]
[170,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",2.1338168910191437,16504.013999999999,35216.54384281642,0.13315196276811,4689.1519345802053]
[171,null,"BIRCH CREEK UNIT 33 ALMY","ALMY",2.1338168910191437,13268.850999999999,28313.298388216255,0.13375000000000004,3786.9036594239251]
[172,null,"BIRCH CREEK UNIT 34 ALMY","ALMY",2.1338168910191437,393.96800000000002,840.65557292103006,0.13375000000000004,112.4376828781878]
[173,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",2.1338168910191437,1585.0829999999996,3382.2768790672967,0.13375000000000004,452.37953257525106]
[174,null,"BIRCH CREEK UNIT 38 ALMY","ALMY",2.1338168910191437,5575.38,11896.840017850314,0.13375000000000004,1591.20235238748]
[175,null,"BIRCH CREEK UNIT 40 ALMY","ALMY",2.1338168910191437,4916.4039999999995,10490.705898274082,0.13375000000000004,1403.1319138941587]
[176,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",2.1338168910191437,1222.077,2607.688544726002,0.13315196276811,347.21884801818356]
[177,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",2.1338168910191437,11003.939,23480.390905944307,0.13315196276811,3126.4601356889652]
[178,null,"BIRCH CREEK UNIT 48 ALMY","ALMY",2.1338168910191437,154.00200000000001,328.61206885073017,0.13375000000000004,43.951864208785175]
[179,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",2.1338168910191437,2343.9780000000005,5001.619848577272,0.13315196276811,665.97549985800094]
[180,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",2.1338168910191437,2539.902,5419.6857891333057,0.13315196276811,721.64180040953283]
[181,null,"BIRCH CREEK UNIT 52 ALMY","ALMY",2.1338168910191437,199.98000000000002,426.72070186600843,0.13375000000000004,57.073893874578644]
[182,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",2.1338168910191437,4756.2620000000006,10148.992193712496,0.13315196276811,1351.3582307110455]
[183,null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",2.1338168910191437,729.08199999999999,1555.7274865380193,0.13375006649997334,208.07865478029646]
[184,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",2.1338168910191437,11408.898999999999,24344.501394131417,0.13315196276811,3241.5181432395884]
[185,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",2.1338168910191437,2673.7979999999998,5705.3953355732037,0.13315196276811,759.68458729959173]
[186,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",2.1338168910191437,10648.432999999999,22721.806198285652,0.13315196276811,3025.4530929383423]
[187,null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",2.1338168910191437,406.02499999999998,866.38300317604774,0.13375006649997334,115.878784289243]
[188,null,"BIRCH CREEK UNIT 66 MESA","ALMY",2.1338168910191437,2477.125,5285.7311661657968,0.13375000000000004,706.96654347467552]
[189,null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",2.1338168910191437,1075.066,2293.9939897603867,0.13375000000000004,306.82169613045181]
[190,null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",2.1338168910191437,1202.182,2565.2362576791761,0.13375006649997334,343.10052005273258]
[191,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",2.1338168910191437,5611.9530000000004,11974.880103005558,0.13315196276811,1594.4787896279774]
[192,null,"BIRCH CREEK UNIT 74 ALMY","ALMY",2.1338168910191437,1931.0809999999999,4120.573255726139,0.13375006649997334,551.12694697138272]
[193,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",2.1338168910191437,16873.926000000003,36005.868316607106,0.13315196276811,4794.2520375263412]
[194,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",2.1338168910191437,8957.7109999999993,19114.115036667983,0.13315196276811,2545.0819337077869]
[195,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",2.1338168910191437,984.02599999999995,2099.731300002004,0.13315196276811,279.58334388090208]
[{"$f":"A206+1","v":196},null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",2.1338168910191437,2295.9500000000003,4899.1368909354032,0.13315196276811,652.32969289770506]
[197,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",2.1338168910191437,3839.5789999999993,8192.9585246023908,0.13315196276811,1090.9085084285271]
[198,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",2.1338168910191437,1659.1190000000004,3540.2561464107916,0.13315196276811,471.39205459646234]
[199,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",2.1338168910191437,14966.483,31935.734224550866,0.13315196276811,4252.3056944396531]
[200,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",2.1338168910191437,2894.87,6177.1225033045885,0.13315196276811,822.49598557406705]
[201,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",2.1338168910191437,8895.6669999999995,18981.724501481593,0.13315196276811,2527.4538740957983]
[202,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",2.1338168910191437,2343.0180000000005,4999.5713843618933,0.13315196276811,665.70274282706305]
[203,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",2.1338168910191437,18053.643,38523.168377829526,0.13315196276811,5129.4354815543902]
[204,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",2.1338168910191437,113.994,243.24232267483626,0.13315196276811,32.388192692428397]
[205,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",2.1338168910191437,16367.873000000001,34926.043877456192,0.13315196276811,4650.4712940084228]
[206,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",2.1338168910191437,601.96900000000005,1284.4916200699031,0.13315196276811,171.03258037149703]
[207,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",2.1338168910191437,8259.8739999999998,17625.058658889859,0.13315196276811,2346.8111543342575]
[208,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",2.1338168910191437,665.93900000000008,1420.9918865883976,0.13315196276811,189.20785877680473]
[209,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",2.1338168910191437,11153.303999999998,23799.108465871377,0.13315196276811,3168.8980043619172]
[210,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",2.1338168910191437,10641.533000000001,22707.082861737625,0.13315196276811,3023.492651778477]
[211,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",2.1338168910191437,16298.515000000003,34778.046605528885,0.13315196276811,4630.765166766977]
[212,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",2.1338168910191437,1079.0140000000001,2302.4182988461307,0.13315196276811,306.57151560457515]
[213,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",2.1338168910191437,9672.1029999999992,20638.496753076932,0.13315196276811,2748.056351255459]
[214,"BRUFF AREA (WY)","BRUFF FEDERAL 10A-18D DK","DAKOTA",2.1338168910191437,426.92000000000007,910.96910711389296,0.12499962199981253,113.87079404274336]
[215,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",2.1338168910191437,13822.901,29495.539636685411,0.12499962199981253,3686.9313052661641]
[216,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",2.1338168910191437,9149.0070000000014,19522.305672652386,0.12499962199981253,2440.280829646344]
[217,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",2.1338168910191437,13496.733,28799.556848975481,0.20312511999999999,5849.9134408949658]
[218,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",2.1338168910191437,13617.981,29058.277879377769,0.18750015999999997,5448.4317517077916]
[219,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",2.1338168910191437,2249.1059999999998,4799.1803724925021,0.18750015999999997,899.84708771120359]
[220,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",2.1338168910191437,8992.1309999999994,19187.561014056864,0.18750015999999997,3597.6707601454236]
[221,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",2.1338168910191437,11736.506999999998,25043.556878164414,0.18750015999999997,4695.6709216249274]
[222,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",2.1338168910191437,22989.579000000002,49055.551987619001,0.18749994666666664,9197.9133813824556]
[223,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",2.1338168910191437,15554.136999999997,33189.680255825828,0.18749994666666664,6223.0632778510617]
[224,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",2.1338168910191437,21954.902000000002,46847.740728269986,0.18749994666666664,8783.9488880044482]
[225,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",2.1338168910191437,13959.391000000001,29786.784304140619,0.18749994666666664,5585.0204683978691]
[226,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",2.1338168910191437,661.08699999999999,1410.6386070331725,0.21887943372872165,308.75977950329349]
[227,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",2.1338168910191437,6468.0729999999976,13801.683419744861,0.18749994666666664,2587.8149051123787]
[228,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",2.1338168910191437,15250.208999999999,32541.153555772162,0.17908361746350762,5827.5874952031627]
[229,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",2.1338168910191437,19648.379000000001,41926.042991345836,0.16954399382898069,7108.3087741983172]
[230,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",2.1338168910191437,26489.664000000001,56524.092480621737,0.16954399382898069,9583.320386723266]
[231,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",2.1338168910191437,41747.006000000001,89080.466552277547,0.17972711100929656,16010.174900801116]
[232,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",2.1338168910191437,10354.813,22095.274882744612,0.18712338037139509,4134.5425262943518]
[233,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",2.1338168910191437,24541.440000000002,52366.939201932859,0.18712284107427321,9799.0504418294095]
[234,null,"HAGOOD FED 12-1 FR","FRONTIER",2.1338168910191437,51926.553999999996,110801.75801761767,0.16166666666666671,17912.950879514861]
[235,null,"HAGOOD FED 12-2 FR","FRONTIER",2.1338168910191437,27089.605000000003,57804.256720036661,0.16166666666666671,9345.0215030725958]
[236,null,"HAGOOD FED 12-3 FR","FRONTIER",2.1338168910191437,19301.341999999997,41185.529578937218,0.16166666666666671,6658.3272819281856]
[237,null,"HAGOOD FED 12-4 FR","FRONTIER",2.1338168910191437,27240.008000000002,58125.189181896611,0.16166666666666671,9396.9055844066206]
[238,null,"HALEY FED 4-1 FR","FRONTIER",2.1338168910191437,23581.241999999998,50318.052490810049,0.16656812863792678,8381.3838400992008]
[239,null,"HALEY FED 4-2 FR","FRONTIER",2.1338168910191437,35242.451999999997,75200.939358531396,0.16656812863792678,12526.079740764788]
[240,null,"HALEY FED 4-3 DK","DAKOTA",2.1338168910191437,3555.9919999999993,7587.8357939289453,0.16656328362148606,1263.8548454174509]
[241,null,"HALEY FED 4-3 FR","FRONTIER",2.1338168910191437,6601.3870000000006,14086.151084754194,0.16656812863792678,2346.3038258986085]
[242,null,"HALEY FED 4-4 FR","FRONTIER",2.1338168910191437,27340.622000000003,58339.881034569611,0.16656812863792678,9717.564808887535]
[243,null,"HALEY FED 4-5 FR","FRONTIER",2.1338168910191437,28744.143999999993,61334.739985086562,0.16656812863792678,10216.41285980969]
[244,null,"LANSDALE FED 10-1 DK","DAKOTA",2.1338168910191437,12231.939000000002,26100.718048115818,0.16940006400000002,4421.4633077967746]
[245,null,"LANSDALE FED 10-1 FR","FRONTIER",2.1338168910191437,15568.037,33219.340310610998,0.17500000000000002,5813.384554356925]
[246,null,"LANSDALE FED 10-2 DK","DAKOTA",2.1338168910191437,1500.0239999999999,3200.7765481340998,0.16940006400000002,542.21175210361559]
[247,null,"LANSDALE FED 10-2 FR","FRONTIER",2.1338168910191437,10989.180000000002,23448.897902449757,0.17500000000000002,4103.5571329287077]
[248,null,"LANSDALE FED 10-3 FR","FRONTIER",2.1338168910191437,17159.560000000005,36615.358970456466,0.17500000000000002,6407.6878198298818]
[249,null,"LANSDALE FED 10-4 FR","FRONTIER",2.1338168910191437,11745.397000000001,25062.526510325581,0.17500000000000002,4385.942139306977]
[250,null,"LANSDALE FED 28-1 FR","FRONTIER",2.1338168910191437,4216.732,8997.7339665009367,0.17465000340923315,1571.4542679247616]
[251,null,"LANSDALE FED 28-2 FR","FRONTIER",2.1338168910191437,36942.69,78828.935921684009,0.17465000340923315,13767.473927468334]
[252,null,"LANSDALE FED 28-3 FR","FRONTIER",2.1338168910191437,18745.567000000003,39999.60749633106,0.17464984122991803,6985.9250984932587]
[253,null,"LANSDALE FED 28-4 DK","DAKOTA",2.1338168910191437,4035.252,8610.4888771187816,0.16927521807241153,1457.5423823843555]
[254,null,"LANSDALE FED 28-4 FR","FRONTIER",2.1338168910191437,5500.1060000000007,11736.21908519574,0.17464984122991803,2049.7287998689699]
[255,null,"LANSDALE FED 4-1 DK","DAKOTA",2.1338168910191437,5357.244999999999,11431.37987032785,0.1750001354794728,2000.493026024692]
[256,null,"LANSDALE FED 4-1 FR","FRONTIER",2.1338168910191437,18997.96,40538.167942906053,0.1750001354794728,7094.1848820981804]
[257,null,"LANSDALE FED 4-2 FR","FRONTIER",2.1338168910191437,12506.784,26687.186951527969,0.1750001354794728,4670.2613320834134]
[258,null,"LANSDALE FED 4-3 FR","FRONTIER",2.1338168910191437,55159.477000000006,117700.22372238198,0.1750001354794728,20597.555097381104]
[259,null,"LANSDALE FED 4-4 FR","FRONTIER",2.1338168910191437,27517.184000000001,58716.632012481728,0.1750001354794728,10275.418557082652]
[{"$f":"A270+1","v":260},null,"LANSDALE FED 4-7 FR","FRONTIER",2.1338168910191437,14800.803999999998,31582.205575863703,0.17113239999999996,5404.7386374909365]
[261,null,"LANSDALE FED 4-8 FR","FRONTIER",2.1338168910191437,17960.358,38324.115269150803,0.17113239999999996,6558.4978238864214]
[262,null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",2.1338168910191437,45541.994000000006,97178.276047892505,0.17500000000000002,17006.19830838119]
[263,null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",2.1338168910191437,16927.019,36119.159056801975,0.16625000000000001,6004.8101931933288]
[264,null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",2.1338168910191437,17300.640000000003,36916.397857441443,0.17500000000000002,6460.3696250522535]
[265,null,"MFS FED 10-3R FR","FRONTIER",2.1338168910191437,42991.997000000003,91737.049377244359,0.13270636463754512,12174.090325429072]
[266,null,"MFS FEE 10-1 FR","FRONTIER",2.1338168910191437,40232.195999999996,85848.139387592819,0.13270636463754512,11392.594489024692]
[267,null,"MFS STATE 10-2 FR","FRONTIER",2.1338168910191437,59916.587,127851.02539281805,0.13270620023992194,16966.623776658656]
[268,null,"MFS STATE 10-4 FR","FRONTIER",2.1338168910191437,10558.734999999999,22530.407090795015,0.13270636463754512,2989.9284188233755]
[269,null,"MFS STLD 36-1 FR","FRONTIER",2.1338168910191437,19778.454999999994,42203.601357262029,0.17500000000000004,7385.630237520857]
[270,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",2.1338168910191437,56537.527000000002,120640.73008905091,0.13469890909090909,16250.174734925969]
[271,null,"PANDO FEDERAL 32-1 DK","DAKOTA",2.1338168910191437,4053.4769999999999,8649.377689957606,0.17500000000000004,1513.6410957425815]
[272,null,"PANDO FEDERAL 32-1 FR","FRONTIER",2.1338168910191437,10950.925000000001,23367.268737283819,0.17500000000000004,4089.2720290246693]
[273,null,"PANDO FEDERAL 32-2 FR","FRONTIER",2.1338168910191437,85844.205999999991,183175.8167589269,0.17500000000000004,32055.767932812214]
[274,null,"PANDO FEDERAL 32-3 DK","DAKOTA",2.1338168910191437,2653.4269999999997,5661.9273516862531,0.17500000000000004,990.83728654509457]
[275,null,"PANDO FEDERAL 32-3 FR","FRONTIER",2.1338168910191437,15006.76,32021.677967470445,0.17500000000000004,5603.7936443073295]
[276,null,"PANDO FEDERAL 32-4 FR","FRONTIER",2.1338168910191437,13485.736000000001,28776.091264624945,0.17500000000000004,5035.8159713093664]
[277,"BRUFF UNIT (WY)","AM TRIPP (NCT 1) 1 FR","FRONTIER",2.1338168910191437,153.00700000000001,326.48892104416615,0.15499700777977254,50.604805835092165]
[278,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",2.1338168910191437,30633.335999999996,65365.9297850648,8.9597349720777278E-2,5856.6140707762224]
[279,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",2.1338168910191437,14106.155000000001,30099.951806334149,0.13019363424459127,3918.8221162536925]
[280,null,"BERKLEY FED 1 DK","DAKOTA",2.1338168910191437,20764.670000000006,44308.003582438498,0.1875,8307.7506717072174]
[281,null,"BERKLEY FED 1 FR","FRONTIER",2.1338168910191437,3384.498,7221.8990000205104,0.1875,1354.1060625038458]
[282,null,"BERKLEY FED 2 DK","DAKOTA",2.1338168910191437,10880.465,23216.919999142607,0.1875,4353.1724998392383]
[283,null,"BERKLEY FED 2 FR","FRONTIER",2.1338168910191437,6129.59,13079.422677022034,0.1875,2452.3917519416314]
[284,null,"BERKLEY FED 3 DK","DAKOTA",2.1338168910191437,119.011,253.9476820170793,0.1875,47.615190378202371]
[285,null,"BERKLEY FED 4 FR","FRONTIER",2.1338168910191437,13938.128999999999,29741.415089403763,0.1875,5576.5153292632058]
[286,null,"BLACKS FORK 26-1 DK","DAKOTA",2.1338168910191437,3550.1930000000002,7575.4617897779272,0.17499999999999996,1325.705813211137]
[287,null,"BRUFF 149 E 2 DK (CHAMPLIN)","DAKOTA",2.1338168910191437,1054.229,2249.5316472022209,0.15015031152647965,337.76787761608836]
[288,null,"BRUFF 149 L-3  FR","FRONTIER",2.1338168910191437,6346.9440000000004,13543.21631355261,0.16710527999999999,2263.1429541767766]
[289,null,"BRUFF FEDERAL 2-26 FR","FRONTIER",2.1338168910191437,7537.0079999999998,16082.594978146413,0.13238430899440623,2129.0832230188207]
[290,null,"BRUFF FEDERAL 3A FR","FRONTIER",2.1338168910191437,3144.9420000000005,6710.7303608755292,0.12494405241935486,838.46584598138827]
[291,null,"BRUFF FEDERAL 4-26 DK","DAKOTA",2.1338168910191437,665.01199999999994,1419.0138383304227,0.13238430899440623,187.85516644087309]
[292,null,"BRUFF FEDERAL 4-26 FR","FRONTIER",2.1338168910191437,6263.3819999999996,13364.910306505266,0.13238430899440623,1769.3044156989176]
[293,null,"BRUFF FEDERAL 4A FR","FRONTIER",2.1338168910191437,3088.0740000000001,6589.3844619170513,0.12494405241935486,823.30439762104641]
[294,null,"BRUFF FEDERAL 5A DK","DAKOTA",2.1338168910191437,1505.3189999999997,3212.0751085720458,0.12505732991285853,401.69353655757521]
[295,null,"BRUFF FEDERAL 5A FR","FRONTIER",2.1338168910191437,8540.3379999999997,18223.517479412651,0.12500138599789337,2277.9649426834176]
[296,null,"BRUFF UNIT 10 FR","FRONTIER",2.1338168910191437,147.00300000000001,313.6774844304872,0.1550036186960351,48.621145190194724]
[297,null,"BRUFF UNIT 12 FR","FRONTIER",2.1338168910191437,47480.548999999999,101314.79745106211,0.17109376661132791,17334.330309365982]
[298,null,"BRUFF UNIT 14 DK","DAKOTA",2.1338168910191437,2321.4409999999998,4953.5300173043715,0.14325871492314249,709.63634461223603]
[299,null,"BRUFF UNIT 14 FR","FRONTIER",2.1338168910191437,19698.884000000002,42033.81141342676,0.16710534736842106,7024.0746574593804]
[300,null,"BRUFF UNIT 18 FR","FRONTIER",2.1338168910191437,5630.2060000000001,12013.828662717329,0.17109376661132791,2055.4911973274407]
[301,null,"BRUFF UNIT 19 FR","FRONTIER",2.1338168910191437,15358.109,32771.392398313132,0.17109376661132791,5606.9809625252328]
[302,null,"BRUFF UNIT 2 FR","FRONTIER",2.1338168910191437,60241.43,128544.18087314737,0.16710534736842106,21480.419996996439]
[303,null,"BRUFF UNIT 20 FR","FRONTIER",2.1338168910191437,868.02499999999986,1852.2064068268919,0.17109376661132791,316.90097068564654]
[304,null,"BRUFF UNIT 21 FR","FRONTIER",2.1338168910191437,15451.664000000001,32971.021637552425,0.17109376661132791,5641.1362809924376]
[305,null,"BRUFF UNIT 22 FR","FRONTIER",2.1338168910191437,49115.037000000004,104802.49555363021,0.17109376661132791,17931.053714537538]
[306,null,"BRUFF UNIT 23 FR","FRONTIER",2.1338168910191437,12684.358,27066.097352133806,0.17109376661132791,4630.8405434454617]
[307,null,"BRUFF UNIT 24 FR","FRONTIER",2.1338168910191437,16591.530999999999,35403.289095667744,0.17109376661132791,6057.282081807547]
[308,null,"BRUFF UNIT 25 FR","FRONTIER",2.1338168910191437,22556.609999999997,48131.675422131324,0.1708855291139309,8225.0068216508953]
[309,null,"BRUFF UNIT 26 FR","FRONTIER",2.1338168910191437,27837.195000000007,59399.476889593665,0.17109376661132791,10162.880235783105]
[310,null,"BRUFF UNIT 27 FR","FRONTIER",2.1338168910191437,24763.477000000003,52840.72550296408,0.17109376661132791,9040.7187567773799]
[311,null,"BRUFF UNIT 28 FR","FRONTIER",2.1338168910191437,16398.029000000002,34990.391259621763,0.1708855291139309,5979.3515243039283]
[312,null,"BRUFF UNIT 29 FR","FRONTIER",2.1338168910191437,13666.198999999999,29161.16626222893,0.17109376661132791,4989.2937745839263]
[313,null,"BRUFF UNIT 3 FR","FRONTIER",2.1338168910191437,60108.152000000002,128259.79002554613,0.16710534736842106,21432.896765619633]
[314,null,"BRUFF UNIT 30 FR","FRONTIER",2.1338168910191437,9226.6039999999994,19687.883461944795,0.17109376661132791,3368.4741381090053]
[315,null,"BRUFF UNIT 31 FR","FRONTIER",2.1338168910191437,20808.822000000004,44402.215865810766,0.17109376661132791,7596.9423583708285]
[316,null,"BRUFF UNIT 32 FR","FRONTIER",2.1338168910191437,17577.837,37507.885498181269,0.17109376661132791,6417.3654075102368]
[317,null,"BRUFF UNIT 33 FR","FRONTIER",2.1338168910191437,23847.194999999996,50885.547494427265,0.17109376661132791,8706.1999869011797]
[318,null,"BRUFF UNIT 34 FR","FRONTIER",2.1338168910191437,1626.0349999999999,3469.660948388313,0.16710534736842106,579.79889803107426]
[319,null,"BRUFF UNIT 35 FR","FRONTIER",2.1338168910191437,1235.0049999999999,2635.2745294930974,0.15499887791741471,408.4645950757731]
[320,null,"BRUFF UNIT 36 DK","DAKOTA",2.1338168910191437,15914.569000000001,33958.776145489646,0.14119600737762761,4794.8436071737606]
[321,null,"BRUFF UNIT 37 FR","FRONTIER",2.1338168910191437,1620.0330000000001,3456.8537794084168,0.15499887791741471,535.80845693287881]
[322,null,"BRUFF UNIT 38 FR","FRONTIER",2.1338168910191437,716.00599999999986,1527.8256968710527,0.15499887791741471,236.81126866840535]
[323,null,"BRUFF UNIT 39 FR","FRONTIER",2.1338168910191437,2710.1610000000001,5782.987319181334,0.15500124831337442,896.3702534535214]
[{"$f":"A334+1","v":324},null,"BRUFF UNIT 4 FR","FRONTIER",2.1338168910191437,28330.116999999998,60451.282179148591,0.17109376661132791,10342.837564514775]
[325,null,"BRUFF UNIT 41 FR","FRONTIER",2.1338168910191437,33453.03,71382.640469770136,0.17109376661132791,12213.124828635182]
[326,null,"BRUFF UNIT 42 FR","FRONTIER",2.1338168910191437,18380.366000000002,39220.335433913977,0.17109376661132791,6710.3549171480727]
[327,null,"BRUFF UNIT 43 FR","FRONTIER",2.1338168910191437,52159.287000000004,111298.36762411524,0.17109376661132791,19042.456934502148]
[328,null,"BRUFF UNIT 48 DK","DAKOTA",2.1338168910191437,22312.351999999995,47610.473575964766,0.20039264749509189,9540.7888483826937]
[329,null,"BRUFF UNIT 48 FR","FRONTIER",2.1338168910191437,43314.381000000001,92424.957801838667,0.17109376661132791,15813.334159209617]
[330,null,"BRUFF UNIT 5 FR","FRONTIER",2.1338168910191437,447.983,955.91369228942904,0.17109376661132791,163.55087416914029]
[331,null,"BRUFF UNIT 50 FR","FRONTIER",2.1338168910191437,60840.042000000009,129821.50926991414,0.16442297418638252,21345.638667524312]
[332,null,"BRUFF UNIT 51 DK","DAKOTA",2.1338168910191437,35156.612999999998,75017.774650423205,0.20039264749509189,15033.010471388498]
[333,null,"BRUFF UNIT 52 FR","FRONTIER",2.1338168910191437,66694.63900000001,142314.14723862417,0.16249999999999998,23126.048926276424]
[334,null,"BRUFF UNIT 53 FR","FRONTIER",2.1338168910191437,46546.731,99322.200829524401,0.16249999999999998,16139.857634797712]
[335,null,"BRUFF UNIT 539-16E DK","DAKOTA",2.1338168910191437,56.997,121.62116133741813,0.14093007033656918,17.140078821697564]
[336,null,"BRUFF UNIT 539-16E FR","FRONTIER",2.1338168910191437,2350.1630000000005,5014.8175060482245,0.16710534736842106,838.00282133742758]
[337,null,"BRUFF UNIT 54 FR","FRONTIER",2.1338168910191437,34136.699999999997,72841.467063653196,0.16249999999999998,11836.738397843643]
[338,null,"BRUFF UNIT 55 DK","DAKOTA",2.1338168910191437,4993.396999999999,10654.994862164318,0.20039264749509189,2135.1826294757093]
[339,null,"BRUFF UNIT 55 FR","FRONTIER",2.1338168910191437,4998.5019999999995,10665.887997392971,0.17109376661132791,1824.8669517285166]
[340,null,"BRUFF UNIT 56 DK","DAKOTA",2.1338168910191437,66809.138999999996,142558.4692726458,0.17292019999999997,24651.23901831976]
[341,null,"BRUFF UNIT 56 FR","FRONTIER",2.1338168910191437,12722.002999999999,27146.424888996218,0.16249999999999998,4411.2940444618853]
[342,null,"BRUFF UNIT 6 FR","FRONTIER",2.1338168910191437,476.00199999999995,1015.7011077588944,0.17109376661132791,173.78012827776752]
[343,null,"BRUFF UNIT 614-09E FR","FRONTIER",2.1338168910191437,24907.039999999997,53147.062657289447,0.17108541085410861,9092.6870504114177]
[344,null,"BRUFF UNIT 63 FR","FRONTIER",2.1338168910191437,34737.513999999996,74123.494125213969,0.17109376661132791,12682.067804275495]
[345,null,"BRUFF UNIT 7 FR","FRONTIER",2.1338168910191437,23030.608,49143.100360840617,0.17109376661132791,8408.0781436947291]
[346,null,"BRUFF UNIT 71 DK","DAKOTA",2.1338168910191437,21621.485000000001,46136.289901917051,0.17013638270803791,7849.4614754815439]
[347,null,"BRUFF UNIT 71 FR","FRONTIER",2.1338168910191437,12704.352999999999,27108.76302086973,0.1710943261226508,4638.1555410743422]
[348,null,"BRUFF UNIT 9 FR","FRONTIER",2.1338168910191437,14797.070999999998,31574.240037409527,0.17109376661132791,5402.1556558905913]
[349,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",2.1338168910191437,8709.4889999999996,18584.454740345431,0.17109406710940669,3179.6899465363927]
[350,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",2.1338168910191437,8974.5210000000006,19149.98449860602,0.17109406710940669,3276.4487329485964]
[351,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",2.1338168910191437,4885.4699999999993,10424.698406567295,0.17109406710940669,1783.6040487685498]
[352,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",2.1338168910191437,3641.179000000001,7769.609253424197,0.16710545959000112,1298.3441251281758]
[353,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",2.1338168910191437,1992.9319999999998,4252.5519642525633,0.19557569871587349,831.69582173425533]
[354,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",2.1338168910191437,11295.367999999997,24102.247028677117,0.16710545959000112,4027.6170668788286]
[355,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",2.1338168910191437,709.88400000000001,1514.7624698642339,0.19557569871587349,296.2507284322798]
[356,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",2.1338168910191437,188.04,401.24292818723978,0.16710545959000112,67.049883921966511]
[357,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",2.1338168910191437,12714.947,27131.36867701319,0.16710545959000112,4533.7998320780498]
[358,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",2.1338168910191437,3466.4789999999998,7396.8314425631497,0.14919028157450756,1103.5353656751672]
[359,null,"CHAMPLIN 149 AMOCO D 4 DK (C7)","DAKOTA",2.1338168910191437,2145.078,4577.2036689535626,0.19556701809666666,895.15007275837036]
[360,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",2.1338168910191437,6175.3520000000008,13177.070405588853,0.149197957452951,1965.9919897275854]
[361,null,"CHAMPLIN 149 AMOCO E 2 FR (BRUFF)","FRONTIER",2.1338168910191437,1952.1120000000001,4165.4495587611627,0.15701492537313433,654.03775161443923]
[362,null,"CHAMPLIN 149 AMOCO E 3 DK (C7)","DAKOTA",2.1338168910191437,2213.078,4722.3032175428643,0.14999805261067006,708.33628646853106]
[363,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",2.1338168910191437,2816.1410000000001,6009.1292332915427,0.15500332882010159,931.43503447037392]
[364,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",2.1338168910191437,16696.046000000002,35626.304968032615,0.14999805261067006,5343.8763669187319]
[365,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",2.1338168910191437,7994.7890000000007,17059.415808334052,0.16710527999999999,2850.7184552880881]
[366,null,"CHAMPLIN 149 AMOCO L 2 FR (C7)","FRONTIER",2.1338168910191437,11518.859,24579.135899467885,0.16710581305227967,4107.3164886030563]
[367,null,"CHAMPLIN 149 D 3 DK","DAKOTA",2.1338168910191437,4587.0909999999994,9788.0122564418944,0.19556701809666666,1914.212370085967]
[368,null,"CHAMPLIN 149 D 3 FR","FRONTIER",2.1338168910191437,4975.4980000000005,10616.801673631968,0.149197957452951,1584.0051243889613]
[369,null,"CHAMPLIN 149 J6 DK","DAKOTA",2.1338168910191437,3635.922,7758.3917780281072,0.13019404070020213,1010.0963749167049]
[370,null,"CHAMPLIN 149 J6 FR","FRONTIER",2.1338168910191437,7313.9179999999988,15606.561767928952,0.15499700777977254,2418.9703757591847]
[371,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",2.1338168910191437,12593.354000000001,26871.911479783499,0.17109406710940669,4597.6246260801145]
[372,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",2.1338168910191437,6646.8670000000011,14183.197076957746,0.17109406710940669,2426.6608725109495]
[373,null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",2.1338168910191437,10681.328,22791.998104915729,0.17109406710940669,3899.5756533199219]
[374,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",2.1338168910191437,4229.3249999999998,9024.6051226095406,0.17109406710940669,1544.0563944836522]
[375,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",2.1338168910191437,3158.4480000000008,6739.5496918056342,0.17500000000000004,1179.4211960659864]
[376,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",2.1338168910191437,4300.8419999999996,9177.2093052045548,0.17500000000000004,1606.0116284107976]
[377,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",2.1338168910191437,13380.059999999998,28550.5980308496,0.16876698508613705,4818.3983520726879]
[378,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",2.1338168910191437,12861.923000000001,27444.988548387621,0.17875790000000003,4906.0085184338204]
[379,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",2.1338168910191437,6000.7860000000001,12804.578526191204,0.17750914285714284,2272.9297588311779]
[380,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",2.1338168910191437,20773.942999999999,44327.790466468905,0.17750914285714284,7868.5880904539235]
[381,null,"DONLEY (NCT 1) 1 FR","FRONTIER",2.1338168910191437,5,10.669084455095719,0.15503099666189787,1.6540387965434509]
[382,null,"DONLEY (NCT 1) 2 FR","FRONTIER",2.1338168910191437,318.99699999999996,680.68118678443375,0.15503099666189787,105.52668279619424]
[383,null,"DONLEY (NCT 1) 4 FR","FRONTIER",2.1338168910191437,399.041,851.48042600917017,0.15503099666189787,132.00585908229905]
[384,null,"DONLEY 26-10 FR","MESAVERDE",2.1338168910191437,341.976,729.71416512316273,0.15500331169691342,113.10811218623854]
[385,null,"FABIAN DITCH 531-09E FR","MESAVERDE",2.1338168910191437,9853.0370000000003,21024.576778436593,0.16710545959000112,3513.3215652459116]
[386,null,"FABIAN DITCH 533-09E FR","FRONTIER",2.1338168910191437,7647.639000000001,16318.661274616756,0.16710545959000112,2726.9373921883862]
[387,null,"FABIAN DITCH 549-21E DK","DAKOTA",2.1338168910191437,1871.2110000000002,3992.8216384608236,0.16823366673644055,671.72702486286676]
[{"$f":"A398+1","v":388},null,"FABIAN DITCH 549-21E FR","FRONTIER",2.1338168910191437,7478.0409999999993,15956.770197533688,0.16580913432087141,2645.7782530101408]
[389,null,"FABIAN DITCH 558-27E DK","DAKOTA",2.1338168910191437,4132.4250000000002,8817.8382658697847,0.15242001129481419,1344.0150080797173]
[390,null,"FABIAN DITCH 558-27E FR","FRONTIER",2.1338168910191437,788.01699999999994,1681.4839850102326,0.15499700777977254,260.62498630619393]
[391,null,"FABIAN DITCH 559-27E DK","DAKOTA",2.1338168910191437,2707.7530000000002,5777.8490881077596,0.16596204625284744,958.90365760251245]
[392,null,"FABIAN DITCH 559-27E FR","FRONTIER",2.1338168910191437,6796.5159999999996,14502.520640881867,0.15499700777977254,2247.8473046010786]
[393,null,"FABIAN DITCH 580-13E DK","DAKOTA",2.1338168910191437,17860.813000000002,38111.704466734307,0.14255602494634376,5433.0530927074569]
[394,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",2.1338168910191437,14989.988000000001,31985.889590574276,0.16166719304507729,5171.0689871578998]
[395,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",2.1338168910191437,3802.8339999999998,8114.5514229418941,0.17500000000000004,1420.0464990148319]
[396,null,"GREEN RIVER FEE 2 FR","FRONTIER",2.1338168910191437,19049.001,40647.080090840558,0.12506329406329411,5083.4577302150601]
[397,null,"GREEN RIVER FEE 4 FR","FRONTIER",2.1338168910191437,23887.160000000003,50970.825486476861,0.12506329406329411,6374.5793364641013]
[398,null,"HAGOOD FED 12-5 DK","DAKOTA",2.1338168910191437,22338.92,47667.164823125364,0.16166677333333332,7706.1967309028478]
[399,null,"HAGOOD FED 12-5 FR","FRONTIER",2.1338168910191437,27193.537000000004,58026.028577154058,0.16166677333333332,9380.8808094162869]
[400,null,"HALEY FED 4-7 FR","FRONTIER",2.1338168910191437,12379.463,26415.507251146522,0.16656812863792678,4399.981609845061]
[401,null,"HALEY FED 4-8 FR","FRONTIER",2.1338168910191437,18009.986000000001,38430.012333818304,0.16656812863792678,6401.2152379765603]
[402,null,"KOBUS 606-03E DK","DAKOTA",2.1338168910191437,23838.244000000002,50866.447699435761,0.17500006400000004,8901.6316028539131]
[403,null,"KOBUS 616-09E DK","DAKOTA",2.1338168910191437,255.99,546.23578593199068,0.17500002709589457,95.591277338845629]
[404,null,"KOBUS 616-09E FR","FRONTIER",2.1338168910191437,25375.248999999996,54146.134930016626,0.17108541085410861,9263.6137406638954]
[405,null,"KOBUS 617-09E DK","DAKOTA",2.1338168910191437,30071.457999999999,64166.985017972758,0.17500006503016102,11229.226550934602]
[406,null,"KOBUS 617-09E FR","FRONTIER",2.1338168910191437,307.03200000000004,655.15006768338981,0.17109287109287116,112.09150607664003]
[407,null,"KOBUS 618-09E FR","FRONTIER",2.1338168910191437,8655.0889999999999,18468.37510147399,0.17108586085860852,3159.6778528953691]
[408,null,"KOBUS 630-15E DK","DAKOTA",2.1338168910191437,2651.2290000000003,5657.2372221597943,0.16939980800000001,958.33489924432263]
[409,null,"KOBUS 630-15E FR","FRONTIER",2.1338168910191437,25432.998000000007,54269.360721656114,0.17109287109287116,9285.1007382428343]
[410,null,"KOBUS 631-15E FR","MESAVERDE",2.1338168910191437,11769.320999999998,25113.575945626315,0.17109406710940669,4296.7838481981707]
[411,null,"KOBUS 645-15E FR","FRONTIER",2.1338168910191437,9040.4340000000029,19290.630771343767,0.17109287109287116,3300.4894038616931]
[412,null,"KOBUS 649-11E DK","DAKOTA",2.1338168910191437,37398.358,79801.247996780919,0.16405307716003781,13091.640295083213]
[413,null,"LANSDALE FED 4-5 FR","FRONTIER",2.1338168910191437,11387.016000000001,24297.807079105249,0.17113239999999996,4158.1420401842697]
[414,null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",2.1338168910191437,15902.762000000002,33933.582169457382,0.17500000000000002,5938.3768796550421]
[415,null,"LAWLER FED 30-4 FR","FRONTIER",2.1338168910191437,2521.8270000000002,5381.117048828135,0.17500027978557234,941.69698910383693]
[416,null,"LAWLER FEDERAL 1-30 FR","FRONTIER",2.1338168910191437,2612.1620000000003,5573.8753976783491,0.17500027978557234,975.4297540836294]
[417,null,"LAWLER FEDERAL 2-30 FR","FRONTIER",2.1338168910191437,3776.5240000000003,8058.4107005391816,0.17500027978557234,1410.2241272214067]
[418,null,"LAWLER FEDERAL 30-3 FR","FRONTIER",2.1338168910191437,1621.0079999999998,3458.9342508771597,0.17500027978557234,605.31446166340197]
[419,null,"MCNAMARA 34-6 DK","MESAVERDE",2.1338168910191437,6475.7630000000008,13818.092471636804,0.15639283631941298,2161.0506741632075]
[420,null,"MCNAMARA 34-6 FR","MESAVERDE",2.1338168910191437,3204.2090000000003,6837.1952865555604,0.17147677545210113,1172.4202008748521]
[421,null,"MCNAMARA 34-9 DK","MESAVERDE",2.1338168910191437,11997.882,25601.283268054547,0.15735303529411765,4028.4396296528907]
[422,null,"MCNAMARA 34-9 FR","MESAVERDE",2.1338168910191437,9660.5640000000003,20613.874639971466,0.17500159999999998,3607.4610441944301]
[423,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",2.1338168910191437,3673.1199999999994,7837.7654987402357,0.17500017777777779,1371.6103556600744]
[424,null,"PANDO FEDERAL 32-8 DK","DAKOTA",2.1338168910191437,9899.1569999999992,21122.988413450392,0.17500000000000004,3696.5229723538196]
[425,null,"PANDO FEDERAL 32-8 FR","FRONTIER",2.1338168910191437,16855.558000000001,35966.674367952859,0.17500000000000004,6294.168014391752]
[426,null,"STATE OF WYOMING 24-09 FR","MESAVERDE",2.1338168910191437,87,185.64206951866549,0.15502414678372017,28.779003434295184]
[427,null,"STATE OF WYOMING 24-6D FR","FRONTIER",2.1338168910191437,1971.2159999999997,4206.2139966471914,0.15500423181814293,651.98096941301878]
[428,null,"TRIPP 14-7 DK","DAKOTA",2.1338168910191437,43,91.754126313823178,0.13019328439125724,11.945771061246921]
[429,null,"TRIPP 14-7 FR","FRONTIER",2.1338168910191437,1046.0790000000002,2232.141039540415,0.15500964976586223,346.00340076716736]
[430,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",2.1338168910191437,2072.096,4421.4734446132034,0.17500000000000004,773.75785280731077]
[431,null,"WG MCNAMARA 3 DK","DAKOTA",2.1338168910191437,9099.1600000000017,19415.941302085754,0.15735303529411765,3055.1572969756162]
[432,null,"WG MCNAMARA 3 FR","FRONTIER",2.1338168910191437,10259.708999999999,21892.340361141127,0.17500000000000004,3831.1595631996984]
[433,null,"WG MCNAMARA 4 DK","DAKOTA",2.1338168910191437,16958.883000000002,36187.15099821741,0.15735303529411765,5694.1580482160689]
[434,null,"WG MCNAMARA 4 FR","FRONTIER",2.1338168910191437,1220.971,2605.328543244535,0.17500000000000004,455.93249506779375]
[435,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",2.1338168910191437,5222.9669999999996,11144.855205835584,0.16828915504336733,1875.558265670744]
[436,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",2.1338168910191437,666.97500000000002,1423.2025208874934,0.15500000000000008,220.59639073756159]
[437,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",2.1338168910191437,388.96200000000005,829.97368556458832,0.15500000000000008,128.64592126251125]
[438,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",2.1338168910191437,83666.370999999985,178528.71565007421,0.15499991812808053,27671.936309272874]
[439,"BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",2.1338168910191437,39403.597000000002,84080.060845511267,0.1768634957733049,14870.693485969301]
[440,"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",2.3338168910191439,5784.06,13498.93692666819,0.1620568239947886,2187.5948456418196]
[441,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",2.3338168910191439,299709.94999999995,699468.14371650293,0.16205668241123022,113353.48682303805]
[442,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",2.3338168910191439,14743.784,34409.2921367378,0.1620568239947886,5576.2605995885815]
[443,null,"CANYON CREEK 225 MESA","LANCE",2.3338168910191439,418498.67099999997,976699.26724886347,0.1620568239947886,158280.78124838806]
[444,null,"CANYON CREEK 226 MESA","LANCE",2.3338168910191439,292453.77900000004,682533.56927257986,0.1620568239947886,110609.22250614133]
[445,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",2.3338168910191439,164982.34299999999,385038.57881331403,0.16205668241123022,62398.074682820668]
[446,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",2.3338168910191439,158573.951,370082.56531944207,0.1620568239947886,59974.405151512678]
[447,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",2.3338168910191439,27483.218000000001,64140.798387961375,0.1620568239947886,10394.454075243077]
[448,null,"CANYON CREEK 35 MESA REC","UPPER MESA",2.3338168910191439,101632.11200000001,237190.73965554943,0.1620568239947886,38438.377949553098]
[449,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",2.3338168910191439,202976.601,473710.21989545325,0.1620568239947886,76767.973730130077]
[450,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",2.3338168910191439,312295.07000000007,728839.5093480061,0.16205668241123022,118113.31289516669]
[451,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",2.3338168910191439,155375.42199999999,362617.78431282745,0.16205668241123022,58764.635109047857]
[{"$f":"A462+1","v":452},null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",2.3338168910191439,58393.553999999996,136279.86265183848,0.1620568239947886,22085.081715802953]
[453,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",2.3338168910191439,169870.391,396446.38779982639,0.1620568239947886,64246.842491046176]
[454,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",2.3338168910191439,76807.900000000009,179255.57438370932,0.1620568239947886,29049.589067985518]
[455,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",2.3338168910191439,105233.38900000001,245595.46074738819,0.16205668241123022,39800.385583979245]
[456,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",2.3338168910191439,39218.851000000002,91529.616910163051,0.16205668241123022,14832.986058831861]
[457,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",2.3338168910191439,11035.069999999998,25753.832759578618,0.16205668241123022,4173.580696390969]
[458,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",2.3338168910191439,58637.680000000008,136849.60803417544,0.1620568239947886,22177.412842950176]
[459,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",2.3338168910191439,36409.277999999998,84972.587986211714,0.1620568239947886,13770.3877356632]
[460,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",2.3338168910191439,2448.9549999999999,5715.4125443457879,0.1620568239947886,926.22160475665225]
[461,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",2.3338168910191439,139607.67199999999,325818.74302946037,0.16205668241123022,52801.10456275149]
[462,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",2.3338168910191439,123713.38800000002,288724.39455960511,0.16205668241123022,46789.717513520649]
[463,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",2.3338168910191439,98877.14899999999,230761.16047201664,0.16205668241123022,37396.388095460534]
[464,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",2.3338168910191439,96068.231,224205.66019812896,0.16205668241123022,36334.025469528387]
[465,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",2.3338168910191439,101181.842,236139.89192403023,0.16205668241123022,38268.047470154794]
[466,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",2.3338168910191439,86311.951000000001,201436.28914061669,0.1620609299179793,32644.952337355295]
[467,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",2.3338168910191439,60716.304000000004,141700.73583545323,0.16205668241123022,22963.551144723675]
[468,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",2.3338168910191439,103420.808,241365.22859324783,0.16205668241123022,39114.84819524995]
[469,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",2.3338168910191439,220106.04999999996,513687.21730550413,0.16205668241123022,83246.446233586685]
[470,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",2.3338168910191439,80934.782000000007,188886.9613025522,0.1620568239947886,30610.421042718146]
[471,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",2.3338168910191439,87156.841,203408.10769366985,0.1620568239947886,32963.671907626063]
[472,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",2.3338168910191439,50870.634000000005,118722.74488605277,0.16205668241123022,19239.814162988561]
[473,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",2.3338168910191439,42229.969000000005,98557.014959414839,0.16205668241123022,15971.822872676757]
[474,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",2.3338168910191439,93402.922000000006,217985.31703414361,0.16205668241123022,35325.977292913543]
[475,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",2.3338168910191439,99794.947,232903.13294696025,0.16205668241123022,37743.509048566069]
[476,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",2.3338168910191439,99301.823000000004,231752.27182639332,0.16205668241123022,37557.004313450918]
[477,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",2.3338168910191439,202430.06900000002,472434.71428237081,0.16205668241123022,76561.202452498459]
[478,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",2.3338168910191439,123811.495,288953.35833333229,0.16205668241123022,46826.822623083237]
[479,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",2.3338168910191439,130554.092,304689.34510126727,0.1620568239947886,49376.987572163474]
[480,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",2.3338168910191439,204199.32,476563.82215062331,0.16205668241123022,77230.351974945559]
[481,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",2.3338168910191439,105946.25600000001,247259.16179303834,0.16205668241123022,40069.999455961406]
[482,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",2.3338168910191439,89659.616000000009,209249.12626309032,0.16205668241123022,33910.219199645042]
[483,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",2.3338168910191439,95784.464000000007,223543.39998041512,0.16205668241123022,36226.701775752743]
[484,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",2.3338168910191439,60068.060999999987,140187.85537256827,0.1620568239947886,22718.398604319176]
[485,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",2.3338168910191439,7728.53,18036.973856748184,0.16205668241123022,2923.0121439627028]
[486,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",2.3338168910191439,51707.274000000005,120675.30944975502,0.16205668241123022,19556.24029837588]
[487,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",2.3338168910191439,83180.858000000007,194128.89140986491,0.16205668241123022,31459.884102052678]
[488,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",2.3338168910191439,105063.92800000001,245199.96980321922,0.1620568239947886,39736.328349927775]
[489,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",2.3338168910191439,126225.88000000002,294588.09082775557,0.1620568239947886,47740.010386234382]
[490,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",2.3338168910191439,38194.088000000003,89138.007711471597,0.1620568239947886,14445.422426944062]
[491,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",2.3338168910191439,80473.040999999997,187809.3423574761,0.16205668241123022,30435.758948287512]
[492,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",2.3338168910191439,315141.94500000007,735483.59430962615,0.16205668241123022,119190.03126170518]
[493,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",2.3338168910191439,302118.946,705090.29927170067,0.16205668241123022,114264.59470031328]
[494,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",2.3338168910191439,202824.65599999996,473355.60808794724,0.1620568239947886,76710.506466854597]
[495,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",2.3338168910191439,120151.067,280410.58963857283,0.1620568239947886,45442.449571333091]
[496,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",2.3338168910191439,66237.144,154585.36548006735,0.16205668241123022,25051.591479027225]
[497,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",2.3338168910191439,46002.455000000002,107361.30650734808,0.16205668241123022,17398.617151916053]
[498,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",2.3338168910191439,35054.283000000003,81810.277767965235,0.1620568239947886,13257.913785207909]
[499,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",2.3338168910191439,61452.490999999995,143418.86149100191,0.1620568239947886,23242.005194180259]
[500,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",2.3338168910191439,18628.815999999995,43476.24544048767,0.1620568239947886,7045.6222553033404]
[501,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",2.3338168910191439,143997.826,336064.55858883564,0.16205668241123022,54461.507440901209]
[502,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",2.3338168910191439,124083.01999999999,289587.04796466621,0.16205668241123022,46929.516262415607]
[503,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",2.3338168910191439,166233.87400000001,387959.42300074815,0.1620568239947886,62871.471930351981]
[504,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",2.3338168910191439,67529.338999999993,157601.1119975578,0.1620568239947886,25540.33566837119]
[505,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",2.3338168910191439,39753.612999999998,92777.653498438216,0.1620568239947886,15035.251863645884]
[506,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",2.3338168910191439,35227.743000000002,82215.101645881412,0.1620568239947886,13323.518257140258]
[507,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",2.3338168910191439,50689.507999999994,118300.02996785002,0.16205668241123022,19171.310385738889]
[508,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",2.3338168910191439,8442.2939999999981,19702.768336149569,0.1620568239947886,3192.9680604614846]
[509,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",2.3338168910191439,22365.311999999998,52196.542918513151,0.1620568239947886,8458.8059688819158]
[510,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",2.3338168910191439,35364.144,82533.436603633309,0.1620568239947886,13375.106609360046]
[511,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",2.3338168910191439,41334.906000000003,96468.101811488566,0.1620568239947886,15633.31419637575]
[512,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",2.3338168910191439,36102.382000000005,84256.34891762551,0.1620568239947886,13654.316306987133]
[513,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",2.3338168910191439,81371.176999999996,189905.42732470846,0.1620568239947886,30775.470411615399]
[514,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",2.3338168910191439,51685.381000000001,120624.21519655993,0.1620568239947886,19547.977211618418]
[515,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",2.3338168910191439,110105.75499999999,256966.67081741555,0.1620568239947886,41643.202545184693]
[{"$f":"A526+1","v":516},null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",2.3338168910191439,3064.4629999999997,7151.895511303198,0.1620568239947886,1159.013472104381]
[517,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",2.3338168910191439,99425.560000000012,232041.05132703739,0.1620568239947886,37603.835814471408]
[518,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",2.3338168910191439,74877.024999999994,174749.26569426269,0.1620568239947886,28319.310993833678]
[519,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",2.3338168910191439,42597.173000000003,99414.001857064621,0.1620568239947886,16110.717401567908]
[520,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",2.3338168910191439,207985.11,485399.1627984746,0.1620568239947886,78662.246692850138]
[521,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",2.3338168910191439,110203.98499999999,257195.92165062035,0.1620568239947886,41680.354207112025]
[522,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",2.3338168910191439,80209.912000000011,187195.24745275915,0.1620568239947886,30336.26726911269]
[523,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",2.3338168910191439,112342.629,262187.12514169712,0.16205668241123022,42489.175671401485]
[524,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",2.3338168910191439,126559.52099999999,295366.74782909203,0.16205668241123022,47866.155247777089]
[525,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",2.3338168910191439,146255.49299999999,341333.53996773215,0.1620568239947886,55315.429410068908]
[526,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",2.3338168910191439,137064.432,319883.28655954485,0.1620568239947886,51839.269468854684]
[527,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",2.3338168910191439,266956.23300000001,623026.96573824226,0.16205668241123022,100965.68312027474]
[528,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",2.3338168910191439,161923.04199999999,377898.73046480224,0.16205668241123022,61241.014546541548]
[529,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",2.3338168910191439,77552.939000000013,180994.35898637734,0.16205668241123022,29331.345352479544]
[530,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",2.3338168910191439,49678.791000000005,115941.20156120983,0.1620568239947886,18789.062895149291]
[531,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",2.3338168910191439,87681.694000000003,204633.01849037193,0.16205668241123022,33162.14808834561]
[532,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",2.3338168910191439,173494.78099999999,404905.05040146719,0.16205668241123022,65617.569159613733]
[533,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",2.3338168910191439,148983.965,347701.29400800494,0.1620568239947886,56347.367405815501]
[534,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",2.3338168910191439,115229.95199999999,268925.60832892515,0.1620568239947886,43581.229976652081]
[535,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",2.3338168910191439,117445.03,274095.19478025008,0.16205668241123022,44418.957930947276]
[536,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",2.3338168910191439,163318.63399999996,381155.78664737334,0.16205668241123022,61768.842265916006]
[537,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",2.3338168910191439,92525.782000000007,215938.23288635508,0.16205668241123022,34994.233627306312]
[538,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",2.3338168910191439,392.02200000000005,914.90756525110692,0.1620568239947886,148.26701427339921]
[539,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",2.3338168910191439,95228.493999999977,222245.86780351514,0.16205668241123022,36016.42801584251]
[540,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",2.3338168910191439,115515.97199999999,269593.12663609447,0.16205668241123022,43689.367703516131]
[541,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",2.3338168910191439,134615.378,314167.64296732686,0.16205668241123022,50912.965940240858]
[542,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",2.3338168910191439,224767.679,524566.60580536898,0.16205668241123022,85009.523840537673]
[543,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",2.3338168910191439,103926.008,242544.27288659068,0.16205668241123022,39305.920201844987]
[544,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",2.3338168910191439,45254.229999999996,105615.08636406527,0.16205668241123022,17115.630508735976]
[545,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",2.3338168910191439,95265.301999999996,222331.77093563983,0.16205668241123022,36030.349192443369]
[546,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",2.3338168910191439,94640.228999999992,220872.96501011981,0.16205668241123022,35793.939943871752]
[547,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",2.3338168910191439,415655.67999999999,970064.24683204817,0.16205694263374826,157205.64599991144]
[548,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",2.3338168910191439,41094.945,95908.076776502712,0.1620568239947886,15542.558317848372]
[549,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",2.3338168910191439,227023.65000000002,529831.62903081835,0.16205668241123022,85862.756037272076]
[550,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",2.3338168910191439,324437.05400000006,757176.67669769027,0.1620568239947886,122705.64742855655]
[551,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",2.3338168910191439,385967.663,900777.8512965847,0.1620568239947886,145977.19770597448]
[552,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",2.3338168910191439,1214.9099999999999,2835.3774790680677,0.1620568239947886,459.49226908412123]
[553,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",2.3338168910191439,48422.938000000002,113010.27061717276,0.1620568239947886,18314.085535010596]
[554,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",2.3338168910191439,113607.07699999999,265138.11524191248,0.1620568239947886,42967.440876068591]
[555,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",2.3338168910191439,76267.206999999995,177993.69592745349,0.1620568239947886,28845.093053097251]
[556,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",2.3338168910191439,58769.093000000008,137156.30191327495,0.16205668241123022,22227.095259858408]
[557,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",2.3338168910191439,52912.227999999996,123487.45144785609,0.16205668241123022,20011.966701057427]
[558,"CH BUTTES (WY)","CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",2.3338168910191439,4794.5659999999989,11189.63911590609,0.13238161126830639,1481.3024556745154]
[559,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",2.3338168910191439,6005.6420000000007,14016.068741013994,0.13238360026222168,1855.4976414582172]
[560,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",2.3338168910191439,7219.3410000000003,16848.619967827039,0.13238498342330993,2230.5042751464312]
[561,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",2.3338168910191439,3514.0050000000001,8201.0442241257279,0.13238161126830639,1085.6674484724015]
[562,null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",2.3338168910191439,15625.375,36466.764103508256,0.13238584835749112,4827.683502695445]
[563,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",2.3338168910191439,3272.9789999999998,7638.5336741509464,0.13238498342330993,1011.2271538308677]
[564,null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",2.3338168910191439,14922.407999999999,34826.167845079202,0.13238584835749112,4610.4917752111887]
[565,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",2.3338168910191439,7243.0019999999986,16903.84040928544,0.13238498342330993,2237.8146323735295]
[566,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",2.3338168910191439,3033.0229999999992,7078.5203082495555,0.13238445172096389,937.08603000332573]
[567,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",2.3338168910191439,117869.89300000001,275086.74722601916,0.13238478908931198,36417.30101278142]
[568,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",2.3338168910191439,9151.8629999999994,21358.772453693135,0.13238478908931198,2827.5765864887721]
[569,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",2.3338168910191439,18964.031000000003,44258.575869610671,0.13238478908931198,5859.1622318917216]
[570,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",2.3338168910191439,18228.315999999995,42541.551775634507,0.13238478908931198,5631.8543593494196]
[571,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",2.3338168910191439,25383.022999999997,59239.327822527419,0.13238478908931198,7842.3859195779032]
[572,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",2.3338168910191439,18384.027999999998,42904.955071368888,0.13238478908931198,5679.9634280095761]
[573,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",2.3338168910191439,20292.739999999998,47359.539377059817,0.13238478908931198,6269.682631799029]
[574,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",2.3338168910191439,3548.6660000000006,8281.936651385342,0.13238478908931198,1096.4024368446912]
[575,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",2.3338168910191439,7509.6329999999998,17526.108340754767,0.13238478908931198,2320.1901562472513]
[576,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",2.3338168910191439,24046.896000000004,56121.052061380695,0.13238478908931198,7429.5736406161805]
[577,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",2.3338168910191439,48913.750999999997,114155.73828690454,0.14092039999999995,16086.872301685897]
[578,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",2.3338168910191439,14293.466999999999,33358.334715824727,0.13238478908931198,4416.1361057251306]
[579,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",2.3338168910191439,26525.932000000004,61906.668151625236,0.13238478908931198,8195.5012064749335]
[{"$f":"A590+1","v":580},null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",2.3338168910191439,13782.474999999999,32165.772955049073,0.13238478908931198,4258.2590685488667]
[581,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",2.3338168910191439,14075.692999999997,32850.090076199922,0.13238478908931198,4348.8522463026275]
[582,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",2.3338168910191439,13852.604000000001,32329.441199799359,0.13238478908931198,4279.9262546107511]
[583,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",2.3338168910191439,41317.632999999994,96427.789792329975,0.13238478908931198,12765.572614006114]
[584,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",2.3338168910191439,2726.1579999999994,6362.353587986966,0.13238478908931198,842.27883785728181]
[585,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",2.3338168910191439,22047.719999999994,51455.341344460583,0.13238478908931198,6811.9045114049686]
[586,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",2.3338168910191439,20690.787,48288.508189079323,0.13238478908931198,6392.6639720487801]
[587,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",2.3338168910191439,1358.9649999999999,3171.5754713038309,0.13238478908931198,419.86834984939287]
[588,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",2.3338168910191439,15635.876000000004,36491.271514680855,0.13238478908931198,4830.8892830718432]
[589,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",2.3338168910191439,37630.921999999999,87823.681388223908,0.13238478908931198,11626.519537626955]
[590,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",2.3338168910191439,2908.0299999999997,6786.8095335904009,0.13238478908931198,898.47034869369702]
[591,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",2.3338168910191439,16484.751,38472.390328044727,0.13238478908931198,5093.1592793398868]
[592,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",2.3338168910191439,22473.417000000001,52448.840193516779,0.13238478908931198,6943.4286469977478]
[593,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",2.3338168910191439,6476.8090000000002,15115.686244104811,0.13238478908931198,2001.0869353660296]
[594,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",2.3338168910191439,12572.356,29341.576792705881,0.13238478908931198,3884.3784552502188]
[595,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",2.3338168910191439,19639.120000000003,45834.109980751899,0.13238478908931198,6067.7389828981695]
[596,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",2.3338168910191439,71324.235000000001,166457.7043820188,0.13238478908931198,22036.468086904602]
[597,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",2.3338168910191439,29132.429,67989.754876615945,0.13238478908931198,9000.8093595748232]
[598,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",2.3338168910191439,26566.432000000001,62001.187735711501,0.13238478908931198,8208.0141616790042]
[599,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",2.3338168910191439,49190.792000000001,114802.30125220938,0.13238478908931198,15198.078438241395]
[600,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",2.3338168910191439,70778.062000000005,165183.03660920024,0.13238420608731807,21867.625160601368]
[601,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",2.3338168910191439,16638.921999999999,38832.197211950035,0.13238478908931198,5140.7922377785744]
[602,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",2.3338168910191439,12737.342999999999,29726.626240104451,0.13238478908931198,3935.353145133035]
[603,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",2.3338168910191439,126150.433,294412.01134477882,0.13238478908931198,38975.672027238666]
[604,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",2.3338168910191439,26498.604000000003,61842.88960362746,0.13238478908931198,8187.0578968498257]
[605,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",2.3338168910191439,11017.119000000001,25711.938412567943,0.13238478908931198,3403.8695438251862]
[606,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",2.3338168910191439,11472.012000000001,26773.575379574311,0.13238478908931198,3544.4141297917408]
[607,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",2.3338168910191439,12692.722999999998,29622.491330427176,0.13238478908931198,3921.5672670785743]
[608,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",2.3338168910191439,5297.2520000000004,12362.816193584944,0.13238478908931198,1636.6488143376735]
[609,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",2.3338168910191439,28058.405999999999,65483.181857872893,0.13238478908931198,8668.977219151564]
[610,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",2.3338168910191439,13217.736000000001,30847.775537831818,0.13238478908931198,4083.7762584503025]
[611,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",2.3338168910191439,15565.064000000002,36326.009272994008,0.13238478908931198,4809.0110760617026]
[612,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",2.3338168910191439,22558.161,52646.617172129299,0.13238478908931198,6969.6113105980876]
[613,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",2.3338168910191439,5474.0969999999998,12775.540041677223,0.13238478908931198,1691.2871739194991]
[614,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",2.3338168910191439,3596.114,8392.6715952304185,0.13238478908931198,1111.0620590304384]
[615,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",2.3338168910191439,47807.360999999997,111573.62661684987,0.13238478908931198,14770.651027601314]
[616,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",2.3338168910191439,23391.981000000003,54592.600372198896,0.13238478908931198,7227.2298861106456]
[617,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",2.3338168910191439,27330.428000000004,63784.214505182565,0.13238478908931198,8444.0597844960284]
[618,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",2.3338168910191439,32086.107000000004,74883.098483647598,0.13238478908931198,9913.3831991118641]
[619,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",2.3338168910191439,24598.214999999997,57407.729655920462,0.13238478908931198,7599.9101825952712]
[620,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",2.3338168910191439,11980.148000000001,27959.471759309217,0.13238478908931198,3701.4087719047252]
[621,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",2.3338168910191439,48184.614000000001,112454.06604043752,0.13238478908931198,14887.207814998881]
[622,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",2.3338168910191439,34506.378000000004,80531.5678242914,0.14093270000000002,11349.531288710514]
[623,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",2.3338168910191439,48049.078000000001,112137.74983429635,0.14093259999999996,15803.86464229695]
[624,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",2.3338168910191439,12588.921999999997,29380.238803322496,0.13238478908931198,3889.4967173714685]
[625,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",2.3338168910191439,5476.2969999999996,12780.674438837465,0.13238478908931198,1691.9668900046584]
[626,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",2.3338168910191439,17337.954000000002,40463.609900912932,0.13238478908931198,5356.7664625245543]
[627,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",2.3338168910191439,15459.352999999999,36079.299155627472,0.13238478908931198,4776.3504092079347]
[628,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",2.3338168910191439,8759.6470000000008,20443.412127965174,0.13238478908931198,2706.3968028265522]
[629,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",2.3338168910191439,25576.224999999999,59690.225913506103,0.13238478908931198,7902.0779682528901]
[630,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",2.3338168910191439,8413.7950000000019,19636.256888572421,0.13238478908931198,2599.5417266972095]
[631,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",2.3338168910191439,13949.972000000002,32556.680282844114,0.13238478908931198,4310.00925269248]
[632,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",2.3338168910191439,18638.739000000001,43499.403905497267,0.13238478908931198,5758.6594115400494]
[633,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",2.3338168910191439,7810.1329999999998,18227.420316506021,0.13238478908931198,2413.0331942428897]
[634,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",2.3338168910191439,22618.344000000001,52787.073274081507,0.13238478908931198,6988.2055620313376]
[635,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",2.3338168910191439,128136.85699999999,299047.9612287046,0.13238478908931198,39589.401274850803]
[636,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",2.3338168910191439,15159.723,35380.017600571409,0.13238478908931198,4683.7761680277918]
[637,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",2.3338168910191439,107922.84200000002,251872.15158639033,0.13238478908931198,33344.041665235498]
[638,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",2.3338168910191439,88311.59599999999,206103.09441765863,0.14093270000000002,29046.665574635565]
[639,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",2.3338168910191439,91911.030000000013,214503.5142849673,0.14093270000000002,30230.559427669017]
[640,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",2.3338168910191439,6939.5040000000008,16195.531650494915,0.13238478908931198,2144.042041740046]
[641,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",2.3338168910191439,29078.292000000001,67863.409031586853,0.13238478908931198,8984.083091528335]
[642,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",2.3338168910191439,4382.9449999999997,10228.9910734079,0.13238478908931198,1354.1628258495598]
[643,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",2.3338168910191439,13873.261,32377.650855317141,0.13238478908931198,4286.3084796885414]
[{"$f":"A654+1","v":644},null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",2.3338168910191439,17342.094000000001,40473.271902841749,0.13238478908931198,5358.0455646120818]
[645,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",2.3338168910191439,17648.211000000003,41187.69292806986,0.14093259999999996,5804.6886523544972]
[646,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",2.3338168910191439,10922.323,25490.70190656689,0.14093259999999996,3592.4708955174278]
[647,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",2.3338168910191439,7919.1570000000002,18481.862369232491,0.13238478908931198,2446.7174517285353]
[648,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",2.3338168910191439,17632.758999999998,41151.630789469826,0.13238478908931198,5447.8499627452002]
[649,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",2.3338168910191439,7172.5920000000006,16739.516361988786,0.13238478908931198,2216.0573430389722]
[650,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",2.3338168910191439,7578.9219999999987,17687.816179316589,0.13238478908931198,2341.5978143493467]
[651,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",2.3338168910191439,8434.8940000000002,19685.498091156031,0.13238478908931198,2606.0605129157448]
[652,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",2.3338168910191439,23033.740999999998,53756.533809160181,0.13238478908931198,7116.5473904981391]
[653,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",2.3338168910191439,85722.339000000022,200060.24269586915,0.13238478908931198,26484.933034449205]
[654,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",2.3338168910191439,12568.768000000002,29333.203057700906,0.13238478908931198,3883.2699001076958]
[655,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",2.3338168910191439,3969.2950000000001,9263.607716437833,0.13238478908931198,1226.3607537467456]
[656,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",2.3338168910191439,23659.897999999997,55217.869592190058,0.14093259999999996,7781.9979280882826]
[657,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",2.3338168910191439,2485.1880000000001,5799.9737317580848,0.13238478908931198,767.82829920234383]
[658,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",2.3338168910191439,17577.003000000001,41021.506494894165,0.13238478908931198,5430.6234854524055]
[659,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",2.3338168910191439,10146.028000000002,23678.971523153188,0.13238478908931198,3134.7356509444594]
[660,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",2.3338168910191439,11909.148000000001,27793.770760046857,0.13238478908931198,3679.4724800654894]
[661,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",2.3338168910191439,2102.0459999999998,4905.7904604992273,0.13238478908931198,649.45203542954891]
[662,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",2.3338168910191439,21261.065000000002,49619.432618055944,0.13238478908931198,6568.8581218726631]
[663,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",2.3338168910191439,42200.870999999999,98489.105555519942,0.13238478908931198,13038.459466562492]
[664,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",2.3338168910191439,34109.139000000003,79604.484736319835,0.13238478908931198,10538.422922381056]
[665,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",2.3338168910191439,51246.709000000003,119600.43507334279,0.14093259999999996,16855.600276017383]
[666,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",2.3338168910191439,13008.393,30359.207308415196,0.13238478908931198,4019.0972564432445]
[667,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",2.3338168910191439,57239.643000000011,133586.84566930574,0.14093259999999996,18826.741485973995]
[668,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",2.3338168910191439,48758.24500000001,113792.81575744975,0.14093259999999996,16037.117386018357]
[669,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",2.3338168910191439,19849.956999999999,46326.164932603686,0.14093259999999996,6528.8668719806601]
[670,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",2.3338168910191439,9132.8909999999996,21314.495279636718,0.13238478908931198,2821.7149621398426]
[671,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",2.3338168910191439,9684.9549999999981,22602.911567760308,0.13238478908931198,2992.2816807023182]
[672,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",2.3338168910191439,24171.48,56411.808304931415,0.13238478908931198,7468.0653445950429]
[673,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",2.3338168910191439,8778.150999999998,20486.597075716585,0.13238478908931198,2712.1138330264557]
[674,null,"CHURCH BUTTES UNIT 204","FRONTIER",2.3338168910191439,40087.563999999998,93557.033983010959,0.13238370026528551,12385.426344516054]
[675,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",2.3338168910191439,120238.93500000001,280615.65746115294,0.13238478908931198,37149.244628153348]
[676,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",2.3338168910191439,88986.432000000001,207678.03807312646,0.13238478908931198,27493.413268792949]
[677,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",2.3338168910191439,20789.847000000002,48519.696090303682,0.13238478908931198,6423.2697335923676]
[678,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",2.3338168910191439,5525.29,12895.015129779165,0.13238478908931198,1707.1038582593017]
[679,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",2.3338168910191439,6968.308,16262.754912223829,0.13238478908931198,2152.9413790659237]
[680,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",2.3338168910191439,41197.777999999998,96148.070168856881,0.13238478908931198,12728.541990648488]
[681,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",2.3338168910191439,7269.116,16964.785703577516,0.13238478908931198,2245.8795773134843]
[682,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",2.3338168910191439,18266.534,42630.745589575483,0.13238478908931198,5643.6622635960675]
[683,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",2.3338168910191439,23066.703999999994,53833.46341533884,0.13238478908931198,7126.731700186825]
[684,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",2.3338168910191439,2282.277,5326.4166125844986,0.13238478908931198,705.13653985880637]
[685,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",2.3338168910191439,5871.3729999999996,13702.709480873744,0.13238478908931198,1814.0303045775861]
[686,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",2.3338168910191439,17423.986999999997,40664.395169497977,0.14092039999999995,5730.4428330437204]
[687,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",2.3338168910191439,36817.396000000008,85925.060668140679,0.13238478908931198,11375.17103403814]
[688,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",2.3338168910191439,13695.661000000002,31963.164975472144,0.13238478908931198,4231.4368539047637]
[689,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",2.3338168910191439,11271.401999999998,26305.388373066955,0.13238478908931198,3482.4332916809085]
[690,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",2.3338168910191439,17942.665999999997,41874.89698071489,0.13238478908931198,5543.5994049286073]
[691,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",2.3338168910191439,3167.404,7392.1409558816003,0.13238478908931198,978.60702136285067]
[692,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",2.3338168910191439,19978.940000000002,46627.187636658018,0.13238478908931198,6172.7304011067463]
[693,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",2.3338168910191439,67322.354000000007,157118.04690837025,0.13238478908931198,20800.039502089221]
[694,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",2.3338168910191439,31263.969999999998,72964.381266315773,0.13238478908931198,9659.3742249733605]
[695,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",2.3338168910191439,7824.1140000000005,18260.04941045936,0.13238478908931198,2417.3527899640781]
[696,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",2.3338168910191439,20364.906999999999,47527.963940633999,0.13238478908931198,6291.9794821252572]
[697,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",2.3338168910191439,34892.108999999997,81431.793347481085,0.13238478908931198,10780.330787470722]
[698,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",2.3338168910191439,5764.2250000000013,13452.645668634828,0.13238478908931198,1780.925659535468]
[699,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",2.3338168910191439,9622.6669999999995,22457.542781252512,0.13238478908931198,2973.0370645603143]
[700,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",2.3338168910191439,9932.5120000000006,23180.66427585034,0.13238478908931198,3068.7673511085959]
[701,null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",2.3338168910191439,34391.603000000003,80263.703990624665,0.13238478908931198,10625.693524325814]
[702,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",2.3338168910191439,22546.829999999998,52620.172692937158,0.13238478908931198,6966.1104637976587]
[703,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",2.3338168910191439,35822.192999999999,83602.439096747737,0.13238478908931198,11067.691267175]
[704,null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",2.3338168910191439,7547.4109999999991,17614.275275263684,0.13238360026222168,2331.8411769492423]
[705,null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",2.3338168910191439,16789.065999999995,39182.605815235205,0.13238360026222168,5187.1344254762998]
[706,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",2.3338168910191439,12498.52,29169.257088740593,0.13238478908931198,3861.5659475848415]
[707,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",2.3338168910191439,30921.661,72165.494740167909,0.13238478908931198,9553.6138007029822]
[{"$f":"A718+1","v":708},null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",2.3338168910191439,283696.06599999999,662094.67074648186,0.13238478908931198,87651.263343930463]
[709,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",2.3338168910191439,10016.271000000001,23376.142444825215,0.13238498342330993,3094.6502300591178]
[710,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",2.3338168910191439,17868.810999999998,41702.532934228679,0.13238478908931198,5520.7810269879501]
[711,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",2.3338168910191439,5510.8260000000009,12861.258802267466,0.13238478908931198,1702.6350339612356]
[712,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",2.3338168910191439,27726.285,64708.072258210726,0.13238478908931198,8566.3644982791866]
[713,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",2.3338168910191439,8306.3520000000008,19385.50460035065,0.13238478908931198,2566.3459379073079]
[714,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",2.3338168910191439,6937.2840000000006,16190.350576996852,0.13238478908931198,2143.3561464177487]
[715,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",2.3338168910191439,10805.629000000001,25218.359478286304,0.13238478908931198,3338.527200711384]
[716,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",2.3338168910191439,4328.5690000000004,10102.087446141846,0.13238478908931198,1337.3627159192745]
[717,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",2.3338168910191439,1044.067,2436.6611999556844,0.13238478908931198,322.57687903824313]
[718,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",2.3338168910191439,16390.100000000002,38251.492225492875,0.13238478908931198,5063.915730623331]
[719,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",2.3338168910191439,9733.5019999999986,22716.211376368617,0.14093290000000003,3201.4615462846214]
[720,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",2.3338168910191439,6492.8200000000006,15153.05298634692,0.14093290000000003,2135.563701219532]
[721,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",2.3338168910191439,14128.234999999999,32972.713483287851,0.13238478908931198,4365.085720187375]
[722,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",2.3338168910191439,1149.0300000000002,2681.6256222877273,0.13238478908931198,355.00644242305577]
[723,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",2.3338168910191439,5783.8810000000003,13498.519173444698,0.13238478908931198,1786.9986137945102]
[724,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",2.3338168910191439,4104.9459999999999,9580.1923115214704,0.13238478908931198,1268.2717385958181]
[725,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",2.3338168910191439,16403.308000000001,38282.317278989452,0.13238478908931198,5067.9964988291422]
[726,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",2.3338168910191439,69513.910999999993,162232.73965260145,0.14093270000000002,22863.898027638188]
[727,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",2.3338168910191439,80860.822000000015,188714.35220529244,0.13238478908931198,24982.909714823774]
[728,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",2.3338168910191439,1998.9169999999999,4665.106258345314,0.13238478908931198,617.58910809027373]
[729,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",2.3338168910191439,223.03399999999996,520.52051647156361,0.13238478908931198,68.908998789747685]
[730,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",2.3338168910191439,27670.303,64577.420521017688,0.13238478908931198,8549.0681956067347]
[731,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",2.3338168910191439,20343.302,47477.541826703535,0.13238478908931198,6285.3043612071351]
[732,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",2.3338168910191439,19189.261000000002,44784.221447974916,0.13238478908931198,5928.7497109192009]
[733,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",2.3338168910191439,21425.81,50003.917281766888,0.13238478908931198,6619.7580429861118]
[734,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",2.3338168910191439,3342.1390000000001,7799.940450333831,0.13238478908931198,1032.5934714266373]
[735,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",2.3338168910191439,20510.710999999996,47868.243778612145,0.13238478908931198,6337.0273567073391]
[736,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",2.3338168910191439,20926.409999999996,48838.409126391918,0.13238478908931198,6465.4624916549237]
[737,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",2.3338168910191439,17153.388999999999,40032.868986421978,0.13238478908931198,5299.7429174075323]
[738,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",2.3338168910191439,4557.6730000000007,10636.774231141897,0.13238478908931198,1408.1471131803487]
[739,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",2.3338168910191439,9907.2530000000006,23121.714395000086,0.13238478908931198,3060.9632835653952]
[740,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",2.1338168910191437,70217.109000000011,149830.45322273235,0.15491770000000005,23211.389203223291]
[741,null,"CLAY BASIN UNIT 13 FR","FRONTIER",2.1338168910191437,74083.869000000006,158081.41102424954,0.15491770000000005,24489.608608631392]
[742,null,"CLAY BASIN UNIT 14 FR","FRONTIER",2.1338168910191437,20493.858,43730.140362547805,0.15491770000000005,6774.5727656430745]
[743,null,"CLAY BASIN UNIT 15 FR","LANCE",2.1338168910191437,187710.50400000002,400539.8440569166,0.15491770000000005,62050.711399656204]
[744,null,"CLAY BASIN UNIT 16 FR","FRONTIER",2.1338168910191437,29228.713000000003,62368.721502150838,0.15491770000000005,9662.018887053755]
[745,null,"CLAY BASIN UNIT 17 FR","FRONTIER",2.1338168910191437,63696.59,135916.85964232107,0.15491770000000005,21055.927287011211]
[746,null,"CLAY BASIN UNIT 18 FR","FRONTIER",2.1338168910191437,42637.97,90981.620584767516,0.15491770000000005,14094.663403264844]
[747,null,"CLAY BASIN UNIT 19 FR","FRONTIER",2.1338168910191437,79718.487999999983,170104.65622090688,0.15491770000000005,26352.222101033592]
[748,null,"CLAY BASIN UNIT 20 FR","FRONTIER",2.1338168910191437,69580.867000000013,148472.82929635656,0.15491770000000005,23001.069227084183]
[749,null,"CLAY BASIN UNIT 22 FR","FRONTIER",2.1338168910191437,83216.607000000004,177569.00162990193,0.15491770000000005,27508.581323800667]
[750,null,"CLAY BASIN UNIT 23 FR","FRONTIER",2.1338168910191437,52943.18,112971.05174826691,0.15491770000000005,17501.215503422492]
[751,null,"CLAY BASIN UNIT 61 FR","FRONTIER",2.1338168910191437,64556.236000000004,137751.18679741814,0.15491770000000005,21340.09703092639]
[752,null,"CLAY BASIN UNIT 62 FR","FRONTIER",2.1338168910191437,167777.59899999999,358006.67468083656,0.15491770000000005,55461.570626203451]
[753,null,"CLAY BASIN UNIT 7 FR","FRONTIER",2.1338168910191437,26025.279000000002,55533.179923685813,0.15491770000000005,8603.0725074635848]
[754,null,"CLAY BASIN UNIT 8 FR","FRONTIER",2.1338168910191437,25468.159000000003,54344.387857361231,0.15491770000000005,8418.9075747703318]
[755,null,"CLAY BASIN UNIT 9 FR","FRONTIER",2.1338168910191437,63637.097999999998,135789.91460784056,0.15491770000000005,21036.261254243069]
[756,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",2.1338168910191437,5648.3389999999999,12052.521164402178,0.13375006649997342,1612.0255072311286]
[757,null,"DRY PINEY UNIT 10 FR","FRONTIER",2.1338168910191437,12228.876,26094.182166978622,0.13375006649997342,3490.0986000958114]
[758,null,"DRY PINEY UNIT 11 FR","FRONTIER",2.1338168910191437,18668.949000000001,39836.118713774951,0.13375024338255648,5328.0905733838126]
[759,null,"DRY PINEY UNIT 13 FR","FRONTIER",2.1338168910191437,32360.9,69052.235028581417,0.13375006649997342,9235.741027044558]
[760,null,"DRY PINEY UNIT 14 FR","FRONTIER",2.1338168910191437,12498.771999999999,26670.090810597125,0.13375024338255648,3567.1311369522482]
[761,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",2.1338168910191437,25045.915999999997,53443.39861184662,0.13375000000000004,7148.0545643344876]
[762,null,"DRY PINEY UNIT 22 BR","FRONTIER",2.1338168910191437,429.94199999999995,917.41750175855259,0.13375000000000004,122.70459086020644]
[763,null,"DRY PINEY UNIT 22 FR","FRONTIER",2.1338168910191437,16686.469999999998,35605.871537484207,0.13375006649997342,4762.2876859280241]
[764,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",2.1338168910191437,29949.360999999997,63906.452377029986,0.13375000000000004,8547.4880054277637]
[765,null,"DRY PINEY UNIT 23 FR","FRONTIER",2.1338168910191437,1350.232,2881.1478483945602,0.13375024338255648,385.35422594390138]
[766,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",2.1338168910191437,5918.5599999999995,12629.123298510262,0.13375000000000004,1689.145241175748]
[767,null,"DRY PINEY UNIT 29 FR","FRONTIER",2.1338168910191437,7592.6320000000005,16201.286408892465,0.13375024338255648,2166.9260002998717]
[768,null,"DRY PINEY UNIT 3 FR","FRONTIER",2.1338168910191437,8495.7309999999998,18128.334309354959,0.13375024338255648,2424.6691259965746]
[769,null,"DRY PINEY UNIT 31 FR","FRONTIER",2.1338168910191437,3483.2090000000003,7432.5301991499009,0.13375024338255648,994.10272308450021]
[770,null,"DRY PINEY UNIT 35 FR","FRONTIER",2.1338168910191437,73427.267999999996,156680.34471978946,0.13375024338255648,20956.034239534689]
[771,null,"DRY PINEY UNIT 6 FR","FRONTIER",2.1338168910191437,14278.188,30467.038727546846,0.13375024338255648,4074.9738449551646]
[{"$f":"A782+1","v":772},null,"DRY PINEY UNIT 8 FR","FRONTIER",2.1338168910191437,5274.9280000000008,11255.730465309831,0.13375024338255648,1505.4566891836455]
[773,null,"DRY PINEY UNIT 9 FR","FRONTIER",2.1338168910191437,6363.0339999999987,13577.549427329104,0.13375024338255648,1816.000540443958]
[774,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",2.1338168910191437,8617.375,18387.900331246095,0.13375000000000004,2459.3816693041658]
[775,"E HIAW (CO)","F WILSON 29E (DD) FT UN","FORT UNION",2.1338168910191437,8823.5109999999986,18827.756809893213,0.16249999999999998,3059.5104816076469]
[776,null,"F WILSON 32 LANCE","LANCE",2.1338168910191437,32398.973000000005,69133.475839073188,0.1925,13308.194099021588]
[777,null,"F WILSON 32 LEWIS","LEWIS",2.1338168910191437,28732.381000000001,61309.63989699752,0.1925,11802.105680172022]
[778,null,"F WILSON 32 MESA","MESAVERDE",2.1338168910191437,4006.6070000000004,8549.3656922755399,0.1925,1645.7528957630416]
[779,null,"F WILSON 33 FT UN","FORT UNION",2.1338168910191437,406976.44299999991,868413.20832028962,0.1925,167169.54260165576]
[780,null,"F WILSON 33 LANCE","LANCE",2.1338168910191437,20126.108,42945.429200875515,0.1925,8266.9951211685366]
[781,null,"F WILSON 33 LEWIS","LEWIS",2.1338168910191437,20126.108,42945.429200875515,0.1925,8266.9951211685366]
[782,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.1338168910191437,31123.981000000007,66412.876373558916,0.16249999999999998,10792.092410703322]
[783,null,"F WILSON 35 ALMOND","MESAVERDE",2.1338168910191437,2318.3009999999999,4946.8298322665714,0.1925,952.26474271131497]
[784,null,"F WILSON 35 LANCE","MESAVERDE",2.1338168910191437,78700.642999999982,167932.76136746749,0.1925,32327.056563237493]
[785,null,"F WILSON 35 LEWIS","MESAVERDE",2.1338168910191437,11680.231000000002,24923.474198805427,0.1925,4797.7687832700449]
[786,null,"F WILSON 37 FT UN","FORT UNION",2.1338168910191437,15043.446000000002,32099.959173934378,0.16249999999999998,5216.243365764336]
[787,null,"F WILSON 37 LANCE","FORT UNION",2.1338168910191437,10164.885999999999,21690.005442084017,0.16249999999999998,3524.6258843386522]
[788,null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",2.1338168910191437,12519.153000000002,26713.580132652991,0.16249999999999998,4340.9567715561107]
[789,null,"F WILSON 37 LEWIS","FORT UNION",2.1338168910191437,9352.0590000000011,19955.581460007605,0.16249999999999998,3242.7819872512355]
[790,null,"F WILSON 37 MESA","FORT UNION",2.1338168910191437,8311.3909999999996,17734.986503664491,0.23250000000000004,4123.3843621019951]
[791,null,"F WILSON A 2 WAS","WASATCH",2.1338168910191437,129882.65099999998,277145.79455414444,0.1925,53350.565451672803]
[792,null,"F WILSON A 20 FT UN","FORT UNION",2.1338168910191437,11134.584000000001,23759.163413671504,0.1925,4573.638957131765]
[793,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.1338168910191437,211559.22400000002,451428.64562210266,0.1925,86900.014282254764]
[794,null,"F WILSON A 22 FT UN","FORT UNION",2.1338168910191437,52428.707999999999,111873.26270471051,0.1925,21535.603070656773]
[795,null,"F WILSON A 26 FT UN","FORT UNION",2.1338168910191437,94834.397000000026,202359.23816821526,0.1925,38954.153347381442]
[796,null,"F WILSON A 9 WAS","WASATCH",2.1338168910191437,88447.32,188730.38538137535,0.1925,36330.599185914754]
[797,null,"F WILSON B 12 FT UN","FORT UNION",2.1338168910191437,52322.511000000006,111646.65775233496,0.16249999999999998,18142.581884754429]
[798,null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",2.1338168910191437,33994.348999999995,72537.716095399723,0.16249999999999998,11787.378865502453]
[799,null,"F WILSON B 24 FT UN","FORT UNION",2.1338168910191437,101397.015,216362.66330592148,0.16249999999999998,35158.932787212238]
[800,null,"F WILSON B 25 FT UN","FORT UNION",2.1338168910191437,44866.57,95737.044908092779,0.16249999999999998,15557.269797565075]
[801,null,"F WILSON B 3 WAS","WASATCH",2.1338168910191437,146270.72200000001,312114.9372651655,0.16249999999999998,50718.677305589386]
[802,null,"F WILSON B 6 FT UN","WASATCH",2.1338168910191437,109498.40400000001,233649.5439948382,0.16249999999999998,37968.050899161201]
[803,null,"G KUYKENDALL 9 FT UN","FORT UNION",2.1338168910191437,16456.159999999996,35114.432169313586,0.1925,6759.5281925928657]
[804,null,"G KUYKENDALL A 8 FT UN","FORT UNION",2.1338168910191437,7250.4989999999989,15471.237234517408,0.1925,2978.2131676446011]
[805,null,"HIAWATHA STLD 7 FT UN","FORT UNION",2.1338168910191437,27970.047000000002,59682.958731199331,0.13749999999999996,8206.4068255399052]
[806,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",2.1338168910191437,40199.034,85777.377751852851,0.1925,16512.145217231675]
[807,null,"KS WHITFORD 1 WAS","WASATCH",2.1338168910191437,62761.928000000007,133922.46207932735,0.15500000000000003,20757.981622295742]
[808,null,"STATE LAND 5  FT UN","FORT UNION",2.1338168910191437,37662.96699999999,80365.875150496591,0.13375000000000004,10748.935801378922]
[809,null,"STATE LAND 6  - FT UN (HIAW)","FORT UNION",2.1338168910191437,20079.923000000006,42846.878867763808,0.13375000000000004,5730.7700485634105]
[810,null,"STLD 3712100 NE4 2 WAS","WASATCH",2.1338168910191437,24609.614999999998,52512.412168478084,0.13375000000000004,7023.5351275339453]
[811,null,"STLD 3712100 SE4 4 WAS","WASATCH",2.1338168910191437,42175.905999999995,89995.660616835637,0.13749999999999996,12374.403334814897]
[812,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",2.1338168910191437,5469.125,11670.111304095075,0.1925,2246.4964260383022]
[813,null,"HIAWATHA UNIT 4 FT UN (WILSON)","FORT UNION",2.1338168910191437,184146.09000000003,392934.03725713148,0.1925,75639.802171997813]
[814,null,"HIAWATHA UNIT 6   - FT UN","FORT UNION",2.1338168910191437,130707.008,278904.82144497434,0.1925,53689.17812815756]
[815,null,"MW NEWBERGER 7 FT UN","FORT UNION",2.1338168910191437,41623.360999999997,88816.630762787478,0.1925,17097.201421836591]
[816,null,"MW NEWBERGER 8 FT UN","FORT UNION",2.1338168910191437,65832.800999999992,140475.14275690197,0.16249999999999998,22827.210697996568]
[817,null,"MW NEWBERGER A 1 WAS","FORT UNION",2.1338168910191437,855.03700000000003,1824.4923930463356,0.1925,351.21478566141963]
[818,null,"MW NEWBERGER A 3 WAS","WASATCH",2.1338168910191437,34978.653999999995,74638.042730314322,0.1925,14367.823225585507]
[819,null,"MW NEWBERGER A 6 FT UN","FORT UNION",2.1338168910191437,133135.19200000001,284086.1214786768,0.1925,54686.578384645283]
[820,null,"MW NEWBERGER B 4 WAS","WASATCH",2.1338168910191437,102076.97899999999,217813.58197440641,0.16249999999999998,35394.707070841039]
[821,null,"MW NEWBERGER C 5 FT UN","FORT UNION",2.1338168910191437,40086.222000000002,85536.657600743201,0.1925,16465.806588143067]
[822,null,"MW NEWBERGER D 2 FT UN","FORT UNION",2.1338168910191437,6453.0509999999995,13769.629222407975,0.16249999999999998,2237.5647486412959]
[823,null,"WW WILSON A 1 WAS","WASATCH",2.1338168910191437,195452.19899999999,417059.20361303497,0.1925,80283.896695509233]
[824,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",2.1338168910191437,6758.2179999999998,14420.799721589616,0.16249999999999998,2343.3799547583121]
[825,null,"WW WILSON C 3 FT UN","FORT UNION",2.1338168910191437,9845.4310000000005,21008.346967163499,0.16249999999999998,3413.8563821640682]
[826,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",2.1338168910191437,3441.3170000000005,7343.1403419513281,0.14120951073665619,1036.9212549575493]
[827,"GRANGER (WY)","GRANGER 1 FR","FRONTIER",2.1338168910191437,1493.1260000000002,3186.0574792198504,0.16500000000000004,525.69948407127538]
[828,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",2.1338168910191437,11026.942999999997,23529.477229705306,0.17239620835829686,4056.3926590540773]
[829,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",2.1338168910191437,3671.3430000000003,7833.973706124897,0.17239590299445887,1350.5449711022491]
[830,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",2.1338168910191437,3691.279,7876.5134796642542,0.17239590299445887,1357.8786537747465]
[831,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",2.1338168910191437,204405.36800000005,436163.62685338408,0.17149599576399291,74800.315503255741]
[832,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",2.1338168910191437,7099.7070000000003,15149.474717886853,0.13473270000000004,2041.1296323226345]
[833,null,"ISLAND UNIT 11 WAS","WASATCH",2.1338168910191437,4424.8829999999989,9441.8900861834591,0.13473270000000004,1272.1313444147304]
[834,null,"ISLAND UNIT 12 WAS","LANCE",2.1338168910191437,4149.76,8854.8279816756021,0.13473270000000004,1193.0348820067047]
[835,null,"ISLAND UNIT 13 WAS","WASATCH",2.1338168910191437,18247.662,38937.16939720817,0.13473270000000004,5246.1099632432306]
[{"$f":"A846+1","v":836},null,"ISLAND UNIT 14 WAS","WASATCH",2.1338168910191437,4104.76,8758.8062215797418,0.13473270000000004,1180.0976110102372]
[837,null,"ISLAND UNIT 15 WAS","WASATCH",2.1338168910191437,11596.714000000002,24745.264213518181,0.13473270000000004,3333.996259700682]
[838,null,"ISLAND UNIT 17 WAS","WASATCH",2.1338168910191437,2467.0549999999998,5264.2436300732334,0.13473270000000004,709.26575773756815]
[839,null,"ISLAND UNIT 18 WAS","WASATCH",2.1338168910191437,2935.3159999999998,6263.4268612787482,0.13473270000000004,843.88841227261139]
[840,null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",2.1338168910191437,8654.5149999999994,18467.150290578542,0.13473270000000004,2488.1290199554323]
[841,null,"ISLAND UNIT 21 WAS","WASATCH",2.1338168910191437,9025.9220000000005,19259.664820621292,0.13473270000000004,2594.9066423773229]
[842,null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",2.1338168910191437,9692.3250000000007,20681.646798247122,0.13473270000000004,2786.494113574191]
[843,null,"ISLAND UNIT 23 WAS","WASATCH",2.1338168910191437,12020.119000000001,25648.73295426014,0.13473270000000004,3455.7230425064463]
[844,null,"ISLAND UNIT 24 WAS","WASATCH",2.1338168910191437,25314.243000000006,54015.959296763132,0.13473270000000004,7277.7160391429998]
[845,null,"ISLAND UNIT 25 WAS","WASATCH",2.1338168910191437,6671.3139999999994,14235.362498492486,0.13473270000000004,1917.9688249006392]
[846,null,"ISLAND UNIT 26 WAS","WASATCH",2.1338168910191437,23862.973999999998,50919.216991150657,0.13473270000000004,6860.4835871036057]
[847,null,"ISLAND UNIT 27 WAS","WASATCH",2.1338168910191437,26510.827999999998,56569.252581303263,0.13473270000000004,7621.7281372609605]
[848,null,"ISLAND UNIT 3 WAS","WASATCH",2.1338168910191437,8045.5730000000003,17167.779565327564,0.13473270000000004,2313.0612938414097]
[849,null,"ISLAND UNIT 30 WAS","WASATCH",2.1338168910191437,21422.215000000004,45711.084210043671,0.13473270000000004,6158.7777955465526]
[850,null,"ISLAND UNIT 32 WAS","WASATCH",2.1338168910191437,21765.37,46443.314145281336,0.13473270000000004,6257.4331117419488]
[851,null,"ISLAND UNIT 33 WAS","WASATCH",2.1338168910191437,11912.334999999999,25418.741634478531,0.13473270000000004,3424.7356910157064]
[852,null,"ISLAND UNIT 34 WAS","WASATCH",2.1338168910191437,3468.2040000000006,7400.5122767001594,0.13473270000000004,997.09100042295984]
[853,null,"ISLAND UNIT 35 WAS","WASATCH",2.1338168910191437,1551.0689999999997,3309.6972313361716,0.13473270000000004,445.92444416044714]
[854,null,"ISLAND UNIT 36 WAS","FRONTIER",2.1338168910191437,9264.3860000000004,19768.50333172128,0.13473270000000004,2663.4638288418046]
[855,null,"ISLAND UNIT 37 WAS","DAKOTA",2.1338168910191437,9284.8350000000009,19812.137753325733,0.13473270000000004,2669.3428122775108]
[856,null,"ISLAND UNIT 38 WAS","WASATCH",2.1338168910191437,11398.388999999999,24322.074978606805,0.13473270000000004,3276.9788314701377]
[857,null,"ISLAND UNIT 39 WAS","FRONTIER",2.1338168910191437,11528.429999999998,24599.558660931823,0.13473270000000004,3314.3649571957299]
[858,null,"ISLAND UNIT 41 WAS","DAKOTA",2.1338168910191437,11206.443000000003,23912.497361643251,0.13473270000000004,3221.7953332770726]
[859,null,"ISLAND UNIT 43 WAS","WASATCH",2.1338168910191437,2589.0920000000001,5524.6482420025368,0.13473270000000004,744.35077419525544]
[860,null,"ISLAND UNIT 44 WAS","WASATCH",2.1338168910191437,9074.7959999999985,19363.952987352957,0.13473270000000004,2608.9576686591304]
[861,null,"ISLAND UNIT 45 WAS","WASATCH",2.1338168910191437,2557.2449999999999,5456.6925754742497,0.13473270000000004,735.1949237635996]
[862,null,"ISLAND UNIT 47 WAS","WASATCH",2.1338168910191437,8880.4170000000013,18949.183793893553,0.13473270000000004,2553.0746953475227]
[863,null,"ISLAND UNIT 50 WAS","WASATCH",2.1338168910191437,18247.662,38937.16939720817,0.13473270000000004,5246.1099632432306]
[864,null,"ISLAND UNIT 51 WAS","WASATCH",2.1338168910191437,20526.674999999999,43800.165831460377,0.13473270000000004,5901.3146029204036]
[865,null,"ISLAND UNIT 52 WAS","WASATCH",2.1338168910191437,7603.4519999999993,16224.374307653288,0.13473270000000004,2185.9537562807586]
[866,null,"ISLAND UNIT 53 WAS","WASATCH",2.1338168910191437,17778.587000000003,37936.249239053373,0.13473270000000004,5111.2532878506081]
[867,null,"ISLAND UNIT 54 WAS","WASATCH",2.1338168910191437,20740.311999999998,44256.028070607033,0.13473270000000004,5962.7341532286782]
[868,null,"ISLAND UNIT 55 WAS","WASATCH",2.1338168910191437,6521.0640000000003,13914.756510616862,0.13473270000000004,1874.772714517989]
[869,null,"ISLAND UNIT 56 WAS","WASATCH",2.1338168910191437,10078.398999999999,21505.458020630445,0.13473270000000004,2897.4884238561963]
[870,null,"ISLAND UNIT 57 WAS","WASATCH",2.1338168910191437,14802.454,31585.726373733887,0.13473270000000004,4255.630195794377]
[871,null,"ISLAND UNIT 58 WAS","WASATCH",2.1338168910191437,25691.891000000003,54821.790978022727,0.13473270000000004,7386.2879173046449]
[872,null,"ISLAND UNIT 59 WAS","WASATCH",2.1338168910191437,19538.39,41691.34660531953,0.13473270000000004,5617.1876947705359]
[873,null,"ISLAND UNIT 60 WAS","WASATCH",2.1338168910191437,15990.228999999999,34120.220731464149,0.13473270000000004,4597.109463746141]
[874,null,"ISLAND UNIT 64 WAS","WASATCH",2.1338168910191437,14425.294000000002,30780.93599511711,0.13473270000000004,4147.1986151493165]
[875,null,"ISLAND UNIT 65 WAS","WASATCH",2.1338168910191437,12362.732000000002,26379.806360742885,0.13473270000000004,3554.222536460064]
[876,null,"ISLAND UNIT 66 WAS","WASATCH",2.1338168910191437,14423.959000000003,30778.087349567602,0.13473270000000004,4146.8148094430881]
[877,null,"ISLAND UNIT 67 WAS","WASATCH",2.1338168910191437,12423.810999999998,26510.137762629434,0.13473270000000004,3571.7824381310238]
[878,null,"ISLAND UNIT 68 WAS","WASATCH",2.1338168910191437,15971.893,34081.095064950423,0.13473270000000004,4591.8379570574471]
[879,null,"ISLAND UNIT 69 WAS","WASATCH",2.1338168910191437,15267.225999999999,32577.464717806633,0.13473270000000004,4389.249780584827]
[880,null,"ISLAND UNIT 70 WAS","WASATCH",2.1338168910191437,15267.225999999999,32577.464717806633,0.13473270000000004,4389.249780584827]
[881,null,"ISLAND UNIT 71 WAS","WASATCH",2.1338168910191437,15358.332,32771.868239479831,0.13473270000000004,4415.4422919493654]
[882,null,"ISLAND UNIT 72 WAS","WASATCH",2.1338168910191437,5090.9939999999997,10863.248989277114,0.13473270000000004,1463.6348670975769]
[883,null,"ISLAND UNIT 73 WAS","WASATCH",2.1338168910191437,5433.7589999999991,11594.64673592729,0.13473270000000004,1562.1780602776712]
[884,null,"ISLAND UNIT 74 WAS","WASATCH",2.1338168910191437,18279.775999999998,39005.694792846356,0.13473270000000004,5255.3425748161317]
[885,null,"ISLAND UNIT 75 WAS","WASATCH",2.1338168910191437,17958.235000000001,38319.585175891174,0.13473270000000004,5162.9011736277944]
[886,null,"ISLAND UNIT 76 WAS","WASATCH",2.1338168910191437,17956.567999999999,38316.028103133845,0.13473270000000004,5162.4219196111026]
[887,null,"ISLAND UNIT 77 WAS","WASATCH",2.1338168910191437,12674.144,27044.302546408933,0.13473270000000004,3643.7519016945521]
[888,null,"ISLAND UNIT 78 WAS","WASATCH",2.1338168910191437,4226.1130000000003,9017.7513027555869,0.13473270000000004,1214.985980948778]
[889,null,"ISLAND UNIT 79 WAS","WASATCH",2.1338168910191437,14162.708000000001,30220.625552971956,0.13473270000000004,4071.706476440906]
[890,null,"ISLAND UNIT 80 WAS","WASATCH",2.1338168910191437,12392.091999999999,26442.455224663201,0.13473270000000004,3562.6633870479809]
[891,null,"ISLAND UNIT 81 WAS","WASATCH",2.1338168910191437,16526.358,35264.221847429355,0.13473270000000004,4751.2438229031468]
[892,null,"ISLAND UNIT 82 WAS","WASATCH",2.1338168910191437,15930.712999999998,33993.224485378254,0.13473270000000004,4579.9989166211244]
[893,null,"ISLAND UNIT 83 WAS","WASATCH",2.1338168910191437,14072.323,30027.76051327719,0.13473270000000004,4045.7212489072226]
[894,null,"ISLAND UNIT 86 MESA","MESAVERDE",2.1338168910191437,9183.7720000000008,19596.487816868666,0.20545219999999997,4026.141534248864]
[895,null,"ISLAND UNIT 86 WAS","WASATCH",2.1338168910191437,24826.57,52975.354412069144,0.13473270000000004,7137.51253339499]
[896,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",2.1338168910191437,26249.642,56011.929482805535,0.13968749999999996,7824.1663996293964]
[897,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",2.1338168910191437,100702.01099999998,214879.65203139558,0.13968769999999997,30016.04436906597]
[898,null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",2.1338168910191437,22520.27,48054.132516311693,0.15331303333841528,7367.3248205219206]
[899,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",2.1338168910191437,47376.591999999997,101092.97224852243,0.13968749999999996,14121.424560965474]
[{"$f":"A910+1","v":900},null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",2.1338168910191437,50281.226000000002,107290.92933995095,0.13968769999999997,14987.223150360263]
[901,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",2.1338168910191437,12778.767,27267.548870998031,0.13968749999999996,3808.9357329175364]
[902,null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",2.1338168910191437,2851.1559999999995,6083.8448317305765,0.15277671831198808,929.4698481111468]
[903,null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",2.1338168910191437,3928.98,8383.7238884763956,0.15277728127535972,1280.8425426447109]
[904,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",2.1338168910191437,37319.079000000005,79632.081127477824,0.13968749999999996,11123.606332494555]
[905,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",2.1338168910191437,14580.346,31111.788571703408,0.125,3888.973571462926]
[906,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",2.1338168910191437,23433.101999999999,50001.948856574476,0.18500000000000005,9250.3605384662806]
[907,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",2.1338168910191437,13283.969999999998,28345.559565791569,0.125,3543.1949457239461]
[908,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",2.1338168910191437,20338.559999999998,43398.762867006313,0.125,5424.8453583757891]
[909,null,"JOHNSON RIDGE 7 MESA","FRONTIER",2.1338168910191437,1991.4639999999999,4249.4195210565476,0.125,531.17744013206845]
[910,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",2.1338168910191437,22712.190000000002,48463.654654036094,0.125,6057.9568317545118]
[911,null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",2.1338168910191437,942.17400000000009,2010.426795479071,0.18500000000000005,371.92895716362824]
[912,"KINNEY (WY)","KINNEY 13-1 FR","MESAVERDE",2.1338168910191437,262624.28599999996,560392.13745864236,0.12825976470588241,71875.763693471978]
[913,null,"KINNEY UNIT 18 MESA","MESAVERDE",2.1338168910191437,112733.372,240552.37335514461,0.16001168927094148,38491.1916186909]
[914,null,"KINNEY UNIT 4 FR","FRONTIER",2.1338168910191437,152277.82,324932.98444357282,0.18791808745078439,61060.784986311679]
[915,null,"KINNEY UNIT 5 DK","DAKOTA",2.1338168910191437,44843.205000000002,95687.188276434128,0.17049203399779811,16313.903356779516]
[916,null,"PIONEER 3 MESA","MESAVERDE",2.1338168910191437,12648.321000000002,26989.200992832149,0.16001200762674619,4318.5962351048438]
[917,"LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 DK","DAKOTA",2.1338168910191437,6773.9640000000009,14454.398802355605,0,0]
[918,null,"LEUCITE HILLS UNIT 1 FR","FRONTIER",2.1338168910191437,11532.887999999999,24609.07121663199,0,0]
[919,null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",2.1338168910191437,7764.9749999999995,16569.034813341375,0,0]
[920,null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",2.1338168910191437,2317.9949999999999,4946.17688429792,0,0]
[921,"LO HORSE DR (CO)","LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",2.1338168910191437,2631.2579999999998,5614.6227650292494,0.125,701.82784562865618]
[922,null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",2.1338168910191437,4272.8319999999994,9117.4410940871094,0.125,1139.6801367608887]
[923,null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",2.1338168910191437,30731.548999999999,65575.498343382467,0.125,8196.9372929228084]
[924,null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",2.1338168910191437,16789.008000000002,35824.668853855539,0.125,4478.0836067319424]
[925,null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",2.1338168910191437,10960.373000000001,23387.42903927017,0.125,2923.4286299087712]
[926,"MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",2.1338168910191437,123.01600000000001,262.493618665611,0.15000000000000002,39.374042799841654]
[927,null,"ES LAUZER B 2 DK","DAKOTA",2.1338168910191437,1870.8969999999999,3992.1516199570428,0.15000000000000002,598.82274299355652]
[928,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",2.1338168910191437,1589.9010000000001,3392.5576088482276,0.15000000000000002,508.88364132723422]
[929,null,"NORTH BAXTER 14-1 MORR","MORRISON",2.1338168910191437,31055.364000000001,66266.460259947838,0.15000000000000002,9939.969038992178]
[930,null,"OF FEATHERSTONE 1 DK","DAKOTA",2.1338168910191437,13663.905999999999,29156.273420097823,0.17500000000000004,5102.3478485171199]
[931,null,"TERESA LAURUNEN 1 FR","FRONTIER",2.1338168910191437,10108.134999999998,21568.909199701789,0.15500000000000003,3343.1809259537781]
[932,null,"UP 11-19-104 A1 3 MORR","MORRISON",2.1338168910191437,4294.8850000000002,9164.4981579847554,0.15000000000000002,1374.6747236977135]
[933,null,"UPRR 11-19-104 #1  DK","DAKOTA",2.1338168910191437,21059.835999999999,44937.833778893037,0.15000000000000002,6740.6750668339564]
[934,null,"UPRR 35-20-104 1  DK","DAKOTA",2.1338168910191437,16162.507999999998,34487.832571632032,0.15000000000000002,5173.1748857448056]
[935,"PINEDALE (WY)","MESA 12A4-8 LANCE","LANCE",2.1338168910191437,157121.50100000002,335268.51277608133,0.21871569370647798,73328.485349759809]
[936,null,"MESA 4B2-16 LANCE","LANCE",2.1338168910191437,66617.765999999989,142150.1143327608,0.16146353402870528,22952.059822752071]
[937,null,"MESA UNIT 1 LANCE","LANCE",2.1338168910191437,50360.935000000005,107461.01375051719,0.18802333333333335,20205.178008751413]
[938,null,"MESA UNIT 10-16 LANCE","LANCE",2.1338168910191437,11156.771000000001,23806.506409032543,0.16606118067763384,3953.3365620936011]
[939,null,"MESA UNIT 10-7D LANCE","LANCE",2.1338168910191437,73895.727000000014,157679.95044673941,0.21459404564900905,33837.178484101081]
[940,null,"MESA UNIT 10A1-16 LANCE","LANCE",2.1338168910191437,1496.0450000000001,3192.286090724735,0.15973186745092083,509.9098187090616]
[941,null,"MESA UNIT 10A-16 LANCE","LANCE",2.1338168910191437,15261.184999999998,32564.574329967985,0.17314277563908706,5638.3207869960206]
[942,null,"MESA UNIT 10A2-16 LANCE","LANCE",2.1338168910191437,7691.3059999999996,16411.838656796885,0.15891728232064015,2608.1247972229862]
[943,null,"MESA UNIT 10A2-7 LANCE","LANCE",2.1338168910191437,162084.46100000001,345858.56065353367,0.21874060889063543,75653.312147392717]
[944,null,"MESA UNIT 10B1-16 LANCE","LANCE",2.1338168910191437,4352.0389999999998,9286.4543285740619,0.15934556457447613,1479.7553078817216]
[945,null,"MESA UNIT 10B1-7 LANCE","LANCE",2.1338168910191437,114115.10100000001,243500.7300341556,0.21923531136067373,53383.95836558946]
[946,null,"MESA UNIT 10B2-16 LANCE","LANCE",2.1338168910191437,22072.637000000002,47098.965659934125,0.16017168344014432,7543.9206180411966]
[947,null,"MESA UNIT 10C2-16 LANCE","LANCE",2.1338168910191437,24710.844000000001,52728.416318539064,0.1605168577514294,8463.7997016610843]
[948,null,"MESA UNIT 10C3-7 LANCE","LANCE",2.1338168910191437,120620.28799999999,257381.60793399371,0.22309331262946097,57420.115523891815]
[949,null,"MESA UNIT 10C4-16 LANCE","LANCE",2.1338168910191437,30157.361000000001,64350.286290361975,0.17855998309987034,11490.386032478853]
[950,null,"MESA UNIT 10C4-7 LANCE","LANCE",2.1338168910191437,171064.26800000001,365019.8245082256,0.21763085554998193,79439.576700429403]
[951,null,"MESA UNIT 10D2-16 LANCE","LANCE",2.1338168910191437,19272.528999999999,41124.047912856287,0.1771839574301742,7286.5215547479729]
[952,null,"MESA UNIT 10D4-16 LANCE","LANCE",2.1338168910191437,19939.906000000003,42548.108228133977,0.17564123670606832,7473.202348693093]
[953,null,"MESA UNIT 11-16 LANCE","LANCE",2.1338168910191437,27989.271000000001,59723.979227112279,0.16253713216040649,9707.3643047825208]
[954,null,"MESA UNIT 11A-16D LANCE","LANCE",2.1338168910191437,6311.26,13467.073191613481,0.15598881469780587,2100.7127846083845]
[955,null,"MESA UNIT 11B1-16 LANCE","LANCE",2.1338168910191437,29256.098000000005,62427.156077711399,0.16041605958495306,10014.318389081316]
[956,null,"MESA UNIT 11B2-16 LANCE","LANCE",2.1338168910191437,31102.568000000003,66367.184952471507,0.16064526514322411,10661.574023499179]
[957,null,"MESA UNIT 11C2-16 LANCE","LANCE",2.1338168910191437,27476.874000000003,58630.617853604752,0.16130474217446553,9457.3966964053307]
[958,null,"MESA UNIT 11D1-16 LANCE","LANCE",2.1338168910191437,27305.808999999997,58265.596467142546,0.16130773545836821,9398.6914212458632]
[959,null,"MESA UNIT 11D2-16 LANCE","LANCE",2.1338168910191437,11460.135,24453.829636359675,0.15862030005683414,3878.8737944580748]
[960,null,"MESA UNIT 12-16 LANCE","LANCE",2.1338168910191437,11982.035,25567.468671782564,0.1601988918589527,4095.8801488580561]
[961,null,"MESA UNIT 12-8 LANCE","LANCE",2.1338168910191437,64127.115999999995,136835.52329314398,0.2118612219351633,28990.141169022983]
[962,null,"MESA UNIT 12A-16 LANCE","LANCE",2.1338168910191437,27888.045999999995,59507.983612318858,0.15974326246146506,9505.9994447352128]
[963,null,"MESA UNIT 12B1-16 LANCE","LANCE",2.1338168910191437,39463.883999999998,84208.702264420121,0.15885288079212032,13376.794942469081]
[{"$f":"A974+1","v":964},null,"MESA UNIT 12B-16D LANCE","LANCE",2.1338168910191437,22361.866999999998,47716.129519323586,0.16178215508277546,7719.6182658450089]
[965,null,"MESA UNIT 12C2-16 LANCE","LANCE",2.1338168910191437,27293.870000000003,58240.120827280683,0.17814795909463726,10375.358662805131]
[966,null,"MESA UNIT 12C3-8 LANCE","LANCE",2.1338168910191437,154712.21,330127.52694490086,0.21896880707964608,72287.630759278662]
[967,null,"MESA UNIT 12D1-16 LANCE","LANCE",2.1338168910191437,26922.694000000003,57448.099208939762,0.16348451164052363,9391.8744438498688]
[968,null,"MESA UNIT 12D2-16 LANCE","LANCE",2.1338168910191437,41772.79,89135.484886995575,0.18474765965335066,16467.572224939038]
[969,null,"MESA UNIT 13-05V LANCE","LANCE",2.1338168910191437,56657.79,120897.34930981553,0.20475464566929127,24754.293920287815]
[970,null,"MESA UNIT 13-9D LANCE","LANCE",2.1338168910191437,29647.57,63262.485643672437,0.17501400024029512,11071.820677643354]
[971,null,"MESA UNIT 13A-16D LANCE","LANCE",2.1338168910191437,23147.968000000001,49393.525111170631,0.16207701499726726,8005.5551102110994]
[972,null,"MESA UNIT 13A1-9 LANCE","LANCE",2.1338168910191437,51751.908000000003,110429.09543286877,0.17884088250596711,19749.23688154991]
[973,null,"MESA UNIT 13A2-9 LANCE","LANCE",2.1338168910191437,42045.487000000008,89717.37035172584,0.1746395406611537,15668.20034755201]
[974,null,"MESA UNIT 13AA-16D LANCE","LANCE",2.1338168910191437,24944.775000000001,53227.582237672061,0.1754845382200193,9340.617689545983]
[975,null,"MESA UNIT 13B1-16 LANCE","LANCE",2.1338168910191437,47483.288999999997,101320.6441093435,0.17908837804037789,18145.349815548696]
[976,null,"MESA UNIT 13B1-9 LANCE","LANCE",2.1338168910191437,56168.735000000008,119853.79549017818,0.1773073165485036,21250.954856516633]
[977,null,"MESA UNIT 13B2-16 LANCE","LANCE",2.1338168910191437,39842.932999999997,85017.523423144041,0.18014543642253578,15315.518860625441]
[978,null,"MESA UNIT 13C1-16 LANCE","LANCE",2.1338168910191437,55505.186000000002,118437.9034259593,0.18495113258938817,21905.224380143751]
[979,null,"MESA UNIT 13C2-16 LANCE","LANCE",2.1338168910191437,57616.61,122943.29562126251,0.17712108905794205,21775.850412810534]
[980,null,"MESA UNIT 13C2-5 LANCE","LANCE",2.1338168910191437,188362.44900000002,401930.97530993208,0.20241841305925246,81358.23018159403]
[981,null,"MESA UNIT 13D1-16 LANCE","LANCE",2.1338168910191437,29298.366999999995,62517.350383877863,0.1756062868827854,10978.43976666287]
[982,null,"MESA UNIT 13D1-5 LANCE","LANCE",2.1338168910191437,234697.42100000003,500801.32120843115,0.21682376229346673,108585.62662595096]
[983,null,"MESA UNIT 13D1-9 LANCE","LANCE",2.1338168910191437,33365.487999999998,71195.841871496537,0.17994848034361852,12811.583551560367]
[984,null,"MESA UNIT 13D2-9 LANCE","LANCE",2.1338168910191437,31718.559999999998,67681.59908680417,0.17755827280997685,12017.427834870256]
[985,null,"MESA UNIT 14-16 LANCE","LANCE",2.1338168910191437,18278.571000000004,39003.123543492686,0.16702222123805621,6514.3883294564739]
[986,null,"MESA UNIT 14-6D LANCE","LANCE",2.1338168910191437,46339.404999999999,98879.805108776956,0.21087100972050571,20850.884344254617]
[987,null,"MESA UNIT 14A-16D LANCE","LANCE",2.1338168910191437,5850.3390000000009,12483.552176388048,0.16990476815254588,2121.0150382494207]
[988,null,"MESA UNIT 14A2-16 LANCE","LANCE",2.1338168910191437,26774.562999999998,57132.014779056197,0.17327562120691622,9899.5853516436819]
[989,null,"MESA UNIT 14B1-16 LANCE","LANCE",2.1338168910191437,19699.020999999997,42034.103746340814,0.173422907174996,7289.6764721858144]
[990,null,"MESA UNIT 14B1-6 LANCE","LANCE",2.1338168910191437,169997.05200000003,362742.58098105976,0.2175211671697839,78904.189597179968]
[991,null,"MESA UNIT 14B-16D LANCE","LANCE",2.1338168910191437,13588.443999999998,28995.251329867733,0.16153743228329803,4683.8184482357165]
[992,null,"MESA UNIT 14B1-9 LANCE","LANCE",2.1338168910191437,51620.070000000007,110147.77728159059,0.17147017692816746,18887.058858718723]
[993,null,"MESA UNIT 14B2-9 LANCE","LANCE",2.1338168910191437,56731.72,121055.10239256857,0.18028720938024972,21824.686591596579]
[994,null,"MESA UNIT 14C1-16 LANCE","LANCE",2.1338168910191437,13735.359,29308.741038411816,0.17146607506095693,5025.4547908344693]
[995,null,"MESA UNIT 14C1-9 LANCE","LANCE",2.1338168910191437,37914.731999999996,80903.09556006403,0.17447457362147334,14115.533102499485]
[996,null,"MESA UNIT 14C2-16 LANCE","LANCE",2.1338168910191437,21346.890000000003,45550.354452727654,0.17452689709603181,7949.7620242589737]
[997,null,"MESA UNIT 14C2-6 LANCE","LANCE",2.1338168910191437,175285.93400000001,374028.08672726684,0.21635717902083715,80923.661718872478]
[998,null,"MESA UNIT 14C2-9 LANCE","LANCE",2.1338168910191437,32842.287999999993,70079.428874115314,0.1788077841686104,12530.747392782296]
[999,null,"MESA UNIT 14D1-16 LANCE","LANCE",2.1338168910191437,23132.233999999993,49359.951636207319,0.17238788793584589,8509.0578111812811]
[1000,null,"MESA UNIT 14D1-9 LANCE","LANCE",2.1338168910191437,24397.523000000001,52059.846676428053,0.17877525146635012,9307.0121808780568]
[1001,null,"MESA UNIT 15-06V LANCE","LANCE",2.1338168910191437,60977.000000000007,130113.75256367434,0.19257007611565097,25056.015234879742]
[1002,null,"MESA UNIT 15-16 LANCE","LANCE",2.1338168910191437,19662.303,41955.754257736386,0.16568682570714235,6951.5157431132639]
[1003,null,"MESA UNIT 15A1-16 LANCE","LANCE",2.1338168910191437,26192.781000000003,55890.598520565305,0.17985397681021864,10052.146410226993]
[1004,null,"MESA UNIT 15A1-9 LANCE","LANCE",2.1338168910191437,37675.171999999999,80391.918385651486,0.17793548511053087,14304.574996917103]
[1005,null,"MESA UNIT 15A1R-16 LANCE","LANCE",2.1338168910191437,31812.541000000001,67882.137332039041,0.18111107465135354,12294.206841836356]
[1006,null,"MESA UNIT 15A2-9 LANCE","LANCE",2.1338168910191437,21534.918000000005,45951.571775112207,0.18247319533204695,8384.9301323346244]
[1007,null,"MESA UNIT 15B1-16 LANCE","LANCE",2.1338168910191437,10478.162,22358.479062434933,0.18091577485149929,4045.0015640814395]
[1008,null,"MESA UNIT 15B1-6 LANCE","LANCE",2.1338168910191437,258644.86899999998,551900.7902476337,0.21737860478951801,119971.42376626305]
[1009,null,"MESA UNIT 15B2-9 LANCE","LANCE",2.1338168910191437,28569.221999999998,60961.488466875722,0.17760710182525938,10827.193289555771]
[1010,null,"MESA UNIT 15C1-9 LANCE","LANCE",2.1338168910191437,17544.808999999997,37437.409793904684,0.18003003032103088,6739.8580203375186]
[1011,null,"MESA UNIT 15C2-16 LANCE","LANCE",2.1338168910191437,30356.776999999998,64775.803519501445,0.17955864802179736,11631.055704487262]
[1012,null,"MESA UNIT 15C2-9 LANCE","LANCE",2.1338168910191437,26671.014999999999,56911.062307624947,0.1773400464424445,10092.610432723061]
[1013,null,"MESA UNIT 15D2-16 LANCE ","LANCE",2.1338168910191437,45410.852000000006,96898.443033170479,0.181607177185064,17597.452712881823]
[1014,null,"MESA UNIT 15D2-9 LANCE","LANCE",2.1338168910191437,32861.244000000006,70119.877507101497,0.17658387953188459,12382.040002504515]
[1015,null,"MESA UNIT 16-6D LANCE","LANCE",2.1338168910191437,72433.853999999992,154560.58114681454,0.19656010805424268,30380.444531144411]
[1016,null,"MESA UNIT 16B2-6 LANCE","LANCE",2.1338168910191437,125558.62400000001,267919.11270432168,0.21657617370610627,58024.896292237034]
[1017,null,"MESA UNIT 16D3-6 LANCE","LANCE",2.1338168910191437,123471.75599999999,263466.11851659429,0.19963114081587774,52596.041805798966]
[1018,null,"MESA UNIT 1-7D LANCE","LANCE",2.1338168910191437,48036.900000000009,102501.94861219752,0.19427508367142873,19913.574643119162]
[1019,null,"MESA UNIT 1A3-16 LANCE","LANCE",2.1338168910191437,12336.372999999998,26323.561081312502,0.17255303114420653,4542.2102550901391]
[1020,null,"MESA UNIT 1A-7D LANCE","LANCE",2.1338168910191437,75111.986999999994,160275.22657861034,0,0]
[1021,null,"MESA UNIT 1B1-16 LANCE","LANCE",2.1338168910191437,37548.089,80120.746533690108,0.17446914498318469,13978.598143147372]
[1022,null,"MESA UNIT 1B4-16 LANCE","LANCE",2.1338168910191437,15677.450999999999,33452.809751924964,0.17942690771833328,6002.3342082775998]
[1023,null,"MESA UNIT 1C2-16 LANCE","LANCE",2.1338168910191437,47097.570999999996,100497.59252577338,0.17500754685234401,17587.837132502063]
[1024,null,"MESA UNIT 1C3-7 LANCE","LANCE",2.1338168910191437,150571.745,321292.53279122728,0.20444660869826992,65687.168729244106]
[1025,null,"MESA UNIT 1D1-7 LANCE","LANCE",2.1338168910191437,131575.071,280757.10893684311,0.2033065679828753,57079.764254743823]
[1026,null,"MESA UNIT 1D2-16 LANCE","LANCE",2.1338168910191437,43400.794999999998,92609.349454659197,0.1746312097723268,16172.482731495309]
[1027,null,"MESA UNIT 2 LANCE","LANCE",2.1338168910191437,4448.2160000000003,9491.6784357016113,0.19807338666666668,1880.0488929103872]
[{"$f":"A1038+1","v":1028},null,"MESA UNIT 2-16D LANCE","LANCE",2.1338168910191437,7808.8100000000013,16662.570676759202,0.1605199381248949,2674.6748140350751]
[1029,null,"MESA UNIT 2-7D LANCE","LANCE",2.1338168910191437,66448.233999999997,141788.36408759255,0.19928023737952127,28255.618853029431]
[1030,null,"MESA UNIT 2A1-16 LANCE","LANCE",2.1338168910191437,24556.632000000005,52399.356148141225,0.18576902538013132,9734.1773221865878]
[1031,null,"MESA UNIT 2A1-7 LANCE","LANCE",2.1338168910191437,246552.19200000001,526097.231807395,0.19874443502353759,104558.89710300781]
[1032,null,"MESA UNIT 2A2-16 LANCE","LANCE",2.1338168910191437,27355.849000000002,58372.372664369155,0.18216038388072869,10633.133812570439]
[1033,null,"MESA UNIT 2A-7D LANCE","LANCE",2.1338168910191437,75613.505999999994,161345.37629197736,0,0]
[1034,null,"MESA UNIT 2B1-16 LANCE","LANCE",2.1338168910191437,26200.167000000001,55906.358892122371,0.16378275134862583,9156.497277235514]
[1035,null,"MESA UNIT 2B1-7 LANCE","LANCE",2.1338168910191437,213907.80799999999,456440.0938312799,0.19329425074275877,88227.245946071751]
[1036,null,"MESA UNIT 2B2-16 LANCE","LANCE",2.1338168910191437,13434.684999999998,28667.15777852152,0.16524612513966322,4737.1367416680368]
[1037,null,"MESA UNIT 2C2-16 LANCE","LANCE",2.1338168910191437,23217.684000000001,49542.286289544922,0.1846830045537258,9149.6182844140112]
[1038,null,"MESA UNIT 2C3-7 LANCE","LANCE",2.1338168910191437,123963.49400000002,264515.39736695035,0.2053675638987626,54322.882770963755]
[1039,null,"MESA UNIT 2D1-16 LANCE","LANCE",2.1338168910191437,46769.791000000005,99798.170025235144,0.17476110517478244,17440.838488030939]
[1040,null,"MESA UNIT 3 LANCE","LANCE",2.1338168910191437,13404.047999999997,28601.784030431365,0.15630809883457225,4470.6904850737565]
[1041,null,"MESA UNIT 3-16D LANCE","LANCE",2.1338168910191437,19861.906000000003,42381.670510634482,0.16404507072891669,6952.5041365266761]
[1042,null,"MESA UNIT 3-7 LANCE","LANCE",2.1338168910191437,33792.454999999994,72106.911268004304,0.20456547539449055,14750.584582767648]
[1043,null,"MESA UNIT 3A1-16 LANCE","LANCE",2.1338168910191437,26775.987000000005,57135.053334309021,0.16242437749182945,9280.1254707876178]
[1044,null,"MESA UNIT 3A1-7 LANCE","LANCE",2.1338168910191437,151444.573,323154.98792058177,0.21758360241981484,70313.226411691925]
[1045,null,"MESA UNIT 3A2-16 LANCE","LANCE",2.1338168910191437,32755.212999999996,69893.626768329836,0.16133210813105556,11276.086151459829]
[1046,null,"MESA UNIT 3B1-16 LANCE","LANCE",2.1338168910191437,34279.607000000004,73146.404434098091,0.16474805156609976,12050.72760958358]
[1047,null,"MESA UNIT 3B2-7 LANCE","LANCE",2.1338168910191437,215970.15800000002,460840.77109647333,0.21760727923573428,100282.30635920138]
[1048,null,"MESA UNIT 3C1-16 LANCE","LANCE",2.1338168910191437,41971.395000000004,89559.271590636446,0.1605237947686223,14376.394132442631]
[1049,null,"MESA UNIT 3C4-7 LANCE","LANCE",2.1338168910191437,81074.386000000013,172997.89427580603,0.21540014381022629,37263.771305874943]
[1050,null,"MESA UNIT 3D1-16 LANCE","LANCE",2.1338168910191437,29525.242000000002,63001.460091027853,0.18169261896901806,11446.900282810922]
[1051,null,"MESA UNIT 3D2-16 LANCE","LANCE",2.1338168910191437,30072.872000000003,64170.002235056665,0.18307121068301388,11747.67999870353]
[1052,null,"MESA UNIT 3D4-7 LANCE","LANCE",2.1338168910191437,118663.00400000002,253205.12227427226,0.21847254238098046,55318.366807147286]
[1053,null,"MESA UNIT 4-16D LANCE","LANCE",2.1338168910191437,19600.102000000003,41823.02871329811,0.1584657683911174,6627.5183814965512]
[1054,null,"MESA UNIT 4-8 LANCE","LANCE",2.1338168910191437,71911.877999999997,153446.77994130796,0.19599672780504607,30075.066760717338]
[1055,null,"MESA UNIT 4A1-16 LANCE","LANCE",2.1338168910191437,38503.985000000008,82160.453564547759,0.16059466326365102,13194.530373787384]
[1056,null,"MESA UNIT 4A2-16 LANCE","LANCE",2.1338168910191437,43945.934000000001,93772.576260812479,0.16010046201487066,15013.03278368077]
[1057,null,"MESA UNIT 4A2-8 LANCE","LANCE",2.1338168910191437,219159.20600000001,467645.61558514409,0.21890757982433445,102371.16992320496]
[1058,null,"MESA UNIT 4B1-16 LANCE","LANCE",2.1338168910191437,48225.673999999999,102904.75776198275,0.1603223157655678,16497.929067695863]
[1059,null,"MESA UNIT 4C1-16 LANCE","LANCE",2.1338168910191437,27396.606000000003,58459.340639396425,0.15958891047025414,9329.4624794507254]
[1060,null,"MESA UNIT 4C2-16 LANCE","LANCE",2.1338168910191437,29366.197000000004,62662.087183595715,0.17266711947950014,10819.682094564776]
[1061,null,"MESA UNIT 4D1-16 LANCE","LANCE",2.1338168910191437,24231.072,51704.670721101029,0.15917334094312435,8230.0051810417935]
[1062,null,"MESA UNIT 4D-16D LANCE","LANCE",2.1338168910191437,21103.449000000004,45030.895934961067,0.15967293202475283,7190.2151856367573]
[1063,null,"MESA UNIT 4D1-8 LANCE","LANCE",2.1338168910191437,80590.858999999997,171966.13619594218,0.20782367996478848,35738.635253566717]
[1064,null,"MESA UNIT 5-8 LANCE","LANCE",2.1338168910191437,49170.89,104921.6756284443,0.20719855424441661,21739.619499115299]
[1065,null,"MESA UNIT 5A-16D LANCE","LANCE",2.1338168910191437,17982.667000000001,38371.718590172553,0.15794572419634748,6060.648881383253]
[1066,null,"MESA UNIT 5A2-16 LANCE","LANCE",2.1338168910191437,24183.694000000003,51603.574744438331,0.15911708033041702,8211.0101479474724]
[1067,null,"MESA UNIT 5B1-16 LANCE","LANCE",2.1338168910191437,27407.578000000001,58482.752878324682,0.15798687529184152,9239.5073857114676]
[1068,null,"MESA UNIT 5B1-8 LANCE","LANCE",2.1338168910191437,76044.705000000002,162265.47600156793,0.19729497019716721,32014.162251758498]
[1069,null,"MESA UNIT 5B2-16 LANCE","LANCE",2.1338168910191437,26918.494999999999,57439.139311814361,0.15943483936688191,9157.799949551074]
[1070,null,"MESA UNIT 5B3-8 LANCE","LANCE",2.1338168910191437,132119.79700000002,281919.45447662042,0.21648465551502374,61031.235985354593]
[1071,null,"MESA UNIT 5C2-16 LANCE","LANCE",2.1338168910191437,18792.664000000001,40100.10387044739,0.15789094556434755,6331.443317333491]
[1072,null,"MESA UNIT 5C3-8 LANCE","LANCE",2.1338168910191437,163492.261,348862.5480727104,0.2187330968654497,76307.785520315767]
[1073,null,"MESA UNIT 5C4-8 LANCE","LANCE",2.1338168910191437,146303.04300000001,312183.90436090011,0.21651056864681806,67591.114655562342]
[1074,null,"MESA UNIT 5D1-16 LANCE","LANCE",2.1338168910191437,25572.538000000004,54567.113530628922,0.16025139484512829,8744.4560559557576]
[1075,null,"MESA UNIT 5D2-16 LANCE","LANCE",2.1338168910191437,6648.0099999999993,14185.636029664176,0.16005531480111326,2270.4864403819142]
[1076,null,"MESA UNIT 5D4-8 LANCE","LANCE",2.1338168910191437,152302.054,324984.69536210975,0.21785248364017676,70798.723029681845]
[1077,null,"MESA UNIT 6 LANCE","LANCE",2.1338168910191437,4522.1740000000009,9649.4912653276078,0.17636500160130178,1701.832542461251]
[1078,null,"MESA UNIT 6-16 LANCE","LANCE",2.1338168910191437,12911.632,27551.058452223289,0.20850189518186457,5744.4479015548841]
[1079,null,"MESA UNIT 6-7D LANCE","LANCE",2.1338168910191437,47936.718999999997,102288.18070223831,0.21336936707095838,21825.16437527641]
[1080,null,"MESA UNIT 6A1-16 LANCE","LANCE",2.1338168910191437,22499.087000000003,48008.931873109243,0.162176954883126,7785.9423783723078]
[1081,null,"MESA UNIT 6A-16D LANCE","LANCE",2.1338168910191437,21597.727000000003,46085.594680220223,0.1577039958484692,7267.8824321236843]
[1082,null,"MESA UNIT 6A1-7 LANCE","LANCE",2.1338168910191437,83705.735000000001,178612.71121817234,0.22138067536401507,39541.402638076783]
[1083,null,"MESA UNIT 6B1-16 LANCE","LANCE",2.1338168910191437,33138.421000000002,70711.322471503503,0.16114606926923458,11394.851669112088]
[1084,null,"MESA UNIT 6B2-7 LANCE","LANCE",2.1338168910191437,66958.616000000009,142877.4258200647,0.21020574870467948,30033.656267504004]
[1085,null,"MESA UNIT 6B3-16 LANCE","LANCE",2.1338168910191437,11984.311999999998,25572.327372843414,0.1759151494169669,4498.5597907333422]
[1086,null,"MESA UNIT 6B3-7 LANCE","LANCE",2.1338168910191437,75405.999000000011,160902.59435037267,0.22034058873752044,35453.372368555545]
[1087,null,"MESA UNIT 6C2-7 LANCE","LANCE",2.1338168910191437,127978.36800000002,273082.40332346392,0.21378807397822244,58381.761043867482]
[1088,null,"MESA UNIT 6D2-16 LANCE","LANCE",2.1338168910191437,16371.477999999999,34933.736287348307,0.15816184986510651,5525.1843539068059]
[1089,null,"MESA UNIT 6D2-7 LANCE","LANCE",2.1338168910191437,102670.17200000001,219079.34721744075,0.22039845845233072,48284.750405466853]
[1090,null,"MESA UNIT 6D3-16 LANCE","LANCE",2.1338168910191437,16978.990999999998,36230.05778826202,0.16022280630141666,5804.8815312978377]
[1091,null,"MESA UNIT 6D3-7 LANCE","LANCE",2.1338168910191437,105937.33199999998,226050.8684111028,0.22015471481282736,49766.164468238305]
[{"$f":"A1102+1","v":1092},null,"MESA UNIT 7-16D LANCE","LANCE",2.1338168910191437,19229.699000000001,41032.656535413938,0.1599278055266701,6562.2627146383293]
[1093,null,"MESA UNIT 7-7 LANCE","LANCE",2.1338168910191437,40777.806000000004,87012.371221501788,0.19589471514884155,17045.263674861351]
[1094,null,"MESA UNIT 7A2-16 LANCE","LANCE",2.1338168910191437,20084.675000000007,42857.018765629931,0.16007342292277119,6860.269690079821]
[1095,null,"MESA UNIT 7A2-7 LANCE","LANCE",2.1338168910191437,100075.02599999998,213541.78084797994,0.20520109711792786,43819.007710521597]
[1096,null,"MESA UNIT 7B1-16 LANCE","LANCE",2.1338168910191437,24491.777000000006,52260.96745367418,0.16181508201595257,8456.6127347493148]
[1097,null,"MESA UNIT 7B2-16 LANCE","LANCE",2.1338168910191437,19738.746999999999,42118.87175615345,0.15867002087459195,6683.002260763129]
[1098,null,"MESA UNIT 7B4-7 LANCE","LANCE",2.1338168910191437,130162.79400000001,277743.56841944525,0.20268416360703809,56294.222862329414]
[1099,null,"MESA UNIT 7C-16D LANCE","LANCE",2.1338168910191437,10952.716000000002,23371.090403335638,0.15735119738488698,3677.469059155304]
[1100,null,"MESA UNIT 7C1-7 LANCE","LANCE",2.1338168910191437,95822.944999999992,204468.61858819838,0.20316124694850007,41540.099514215646]
[1101,null,"MESA UNIT 7C2-16 LANCE","LANCE",2.1338168910191437,15764.536,33638.633195879367,0.15910847331523956,5352.1915722077038]
[1102,null,"MESA UNIT 7C3-7 LANCE","LANCE",2.1338168910191437,121273.99299999997,258776.49470473736,0.20318503196886212,52579.51034937214]
[1103,null,"MESA UNIT 7D1-16 LANCE","LANCE",2.1338168910191437,19759.376,42162.890264798283,0.15996689584756185,6744.6666756211662]
[1104,null,"MESA UNIT 7D2-16 LANCE","LANCE",2.1338168910191437,24784.008000000002,52884.534897553589,0.15960687091275752,8440.7351346750565]
[1105,null,"MESA UNIT 7D3-7 LANCE","LANCE",2.1338168910191437,118360.121,252558.82541286966,0.19965053031913899,50423.503430458266]
[1106,null,"MESA UNIT 7D4-7 LANCE","LANCE",2.1338168910191437,103678.23399999998,221230.36694023525,0.20109390214985917,44488.07776205711]
[1107,null,"MESA UNIT 8-17 LANCE","LANCE",2.1338168910191437,34324.106,73241.35715193153,0.1657145062919787,12137.155340586816]
[1108,null,"MESA UNIT 8-7D LANCE","LANCE",2.1338168910191437,61782.430999999997,131832.39483602476,0.19820366324668995,26129.663591084118]
[1109,null,"MESA UNIT 8A1-16 LANCE","LANCE",2.1338168910191437,18568.59,39621.970984409163,0.18261355933738635,7235.509149425603]
[1110,null,"MESA UNIT 8A1-17 LANCE","LANCE",2.1338168910191437,34598.808000000005,73827.520919528295,0.17026424616129807,12570.187195320948]
[1111,null,"MESA UNIT 8A2-7 LANCE","LANCE",2.1338168910191437,130000.90800000001,277398.13333822577,0.20290504819611141,56285.481614504039]
[1112,null,"MESA UNIT 8B1-16 LANCE","LANCE",2.1338168910191437,36476.716,77834.632729708261,0.17738547087789572,13806.732977367374]
[1113,null,"MESA UNIT 8B1-17 LANCE","LANCE",2.1338168910191437,44341.514000000003,94616.671546561847,0.17136267377295025,16213.765819715862]
[1114,null,"MESA UNIT 8B3-7 LANCE","LANCE",2.1338168910191437,103490.776,220830.36589347862,0.22149869077492243,48913.636928752596]
[1115,null,"MESA UNIT 8C1-16 LANCE","LANCE",2.1338168910191437,33871.360000000008,72275.280089790205,0.17546622337055384,12681.870440404471]
[1116,null,"MESA UNIT 8C2-16 LANCE","LANCE",2.1338168910191437,48821.023999999998,104175.12564805099,0.18403300870464531,19171.661805195286]
[1117,null,"MESA UNIT 8C2-17 LANCE","LANCE",2.1338168910191437,47909.885999999999,102230.92399360159,0.17430848173523572,17819.717147714975]
[1118,null,"MESA UNIT 8C4-7 LANCE","LANCE",2.1338168910191437,114479.9,244279.14430218245,0.22558787886096027,55106.414013099769]
[1119,null,"MESA UNIT 8D1-16 LANCE","LANCE",2.1338168910191437,41700.502999999997,88981.237665394467,0.17622084113564307,15680.348546686379]
[1120,null,"MESA UNIT 8D1-17 LANCE","LANCE",2.1338168910191437,35269.098999999995,75257.799177226378,0.1761550632397326,13257.042373347409]
[1121,null,"MESA UNIT 8D2-17 LANCE","LANCE",2.1338168910191437,25900.450999999997,55266.81982881367,0.17607947581382705,9731.3526653547342]
[1122,null,"MESA UNIT 8D4-7 LANCE","LANCE",2.1338168910191437,136226.82399999999,290683.09806109208,0.22145203923000822,64372.364835325294]
[1123,null,"MESA UNIT 9-16 LANCE","LANCE",2.1338168910191437,17491.773999999998,37324.242815089485,0.17200788427431893,6420.0640387644917]
[1124,null,"MESA UNIT 9-17D LANCE","LANCE",2.1338168910191437,32123.634000000002,68545.952830116861,0.16606230071798228,11382.898631875494]
[1125,null,"MESA UNIT 9-7 LANCE","LANCE",2.1338168910191437,73435.320000000007,156697.52621339596,0.19640335556318378,30775.919956760918]
[1126,null,"MESA UNIT 9A1-16 LANCE","LANCE",2.1338168910191437,38539.813000000002,82236.903956119189,0.1785189757718422,14680.847864893756]
[1127,null,"MESA UNIT 9A2-16 LANCE","LANCE",2.1338168910191437,42265.133999999998,90186.056830387504,0.18022936255530966,16254.175533917671]
[1128,null,"MESA UNIT 9A2-17 LANCE","LANCE",2.1338168910191437,38068.853999999999,81231.963686941686,0.17748195154366289,14417.207442882367]
[1129,null,"MESA UNIT 9B1-16 LANCE","LANCE",2.1338168910191437,28411.558000000001,60625.062360570082,0.17680775301784224,10718.981052538958]
[1130,null,"MESA UNIT 9B1-17 LANCE","LANCE",2.1338168910191437,27612.712999999996,58920.473406263882,0.17081384119628421,10064.432387627445]
[1131,null,"MESA UNIT 9B2-16 LANCE","LANCE",2.1338168910191437,28243.233,60265.887632389284,0.18173543231766565,10952.447142880126]
[1132,null,"MESA UNIT 9B3-17 LANCE","LANCE",2.1338168910191437,81661.679999999993,174251.07213300018,0.17069027599668987,29742.963595100915]
[1133,null,"MESA UNIT 9B3-7 LANCE","LANCE",2.1338168910191437,118185.70400000001,252186.65147218879,0.21921202070177895,55282.34546323376]
[1134,null,"MESA UNIT 9B-7D LANCE","LANCE",2.1338168910191437,20582.588,43919.473935287933,0.20871669522772118,9166.7274559133366]
[1135,null,"MESA UNIT 9C1-17 LANCE","LANCE",2.1338168910191437,39733.934999999998,84784.941649656743,0.17544098695610069,14874.753842031187]
[1136,null,"MESA UNIT 9C2-16 LANCE","LANCE",2.1338168910191437,23949.724000000002,51104.325606446575,0.1831777010835611,9361.1728800146484]
[1137,null,"MESA UNIT 9C3-7 LANCE","LANCE",2.1338168910191437,164437.21600000001,350878.90901296341,0.22167517508468768,77781.14358897286]
[1138,null,"MESA UNIT 9C4-7 LANCE","LANCE",2.1338168910191437,139425.394,297508.26075419917,0.22062245567028796,65637.003069787781]
[1139,null,"MESA UNIT 9D1-16 LANCE","LANCE",2.1338168910191437,30114.282000000007,64258.363592513779,0.17902400799732002,11503.789797680884]
[1140,null,"MESA UNIT 9D2-16 LANCE","LANCE",2.1338168910191437,29507.622000000007,62963.862237408102,0.17950338988222725,11302.226711692312]
[1141,null,"MESA UNIT 9D2-17 LANCE","LANCE",2.1338168910191437,54307.161,115881.5374450961,0.17757560810749098,20577.734480243926]
[1142,null,"MESA UNIT 9D3-7 LANCE","LANCE",2.1338168910191437,156590.70799999996,334135.89770704648,0.22373373602390098,74757.472733697519]
[1143,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",2.1338168910191437,193148.18899999998,412142.86815795797,0.20794450000000006,85702.842647672514]
[1144,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",2.1338168910191437,246151.41899999999,525242.05561053054,0.20794450000000006,109221.196632904]
[1145,null,"STEWART POINT 10D3-20 LANCE","LANCE",2.1338168910191437,144793.86700000003,308963.59912057943,0.20485650000000008,63293.201543245006]
[1146,null,"STEWART POINT 11A4-20 LANCE","LANCE",2.1338168910191437,224356.55600000001,478735.80880368245,0.20794450000000006,99550.478393777375]
[1147,null,"STEWART POINT 11D3-20 LANCE","LANCE",2.1338168910191437,177018.89,377725.89751145983,0.20794450000000006,78546.022895071786]
[1148,null,"STEWART POINT 1-20D LANCE","LANCE",2.1338168910191437,77610.64,165606.894554806,0.20794450000000006,34437.042884751863]
[1149,null,"STEWART POINT 13C3-20 LANCE","LANCE",2.1338168910191437,33102.625,70634.940362072579,0.20485650000000008,14470.026660282927]
[1150,null,"STEWART POINT 14-20 LANCE","LANCE",2.1338168910191437,92477.281000000003,197329.58423332372,0.20794450000000006,41033.601728606394]
[1151,null,"STEWART POINT 14B4-20 LANCE","LANCE",2.1338168910191437,150631.63099999999,321420.31854956289,0.20794450000000006,66837.587430629603]
[1152,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",2.1338168910191437,171938.93700000001,366886.20799447643,0.20794450000000006,76291.969078307418]
[1153,null,"STEWART POINT 15-20D LANCE","LANCE",2.1338168910191437,81279.519,173435.61053611143,0.20794450000000006,36064.981315126432]
[1154,null,"STEWART POINT 15B3-20 LANCE","LANCE",2.1338168910191437,89658.218999999997,191314.22212089351,0.20794450000000006,39782.740261818151]
[1155,null,"STEWART POINT 15D3-20 LANCE","LANCE",2.1338168910191437,255821.81400000001,545876.9078043577,0.20485650000000008,111826.43276362345]
[{"$f":"A1166+1","v":1156},null,"STEWART POINT 16A1-20 LANCE","LANCE",2.1338168910191437,156540.69700000001,334029.18339050986,0.20485650000000008,68428.04940723801]
[1157,null,"STEWART POINT 16A2-20 LANCE","LANCE",2.1338168910191437,241006.28600000002,514263.28390859062,0.20485650000000008,105350.17642002023]
[1158,null,"STEWART POINT 16B3-20 LANCE","LANCE",2.1338168910191437,136605.20500000002,291490.49383013282,0.20485650000000008,59713.722349312629]
[1159,null,"STEWART POINT 16D4-20 LANCE (C7)","LANCE",2.1338168910191437,179517.93300000002,383058.39767624298,0.20794450000000006,79654.886975587535]
[1160,null,"STEWART POINT 1A3-29 LANCE","LANCE",2.1338168910191437,408068.37,870743.18059664965,0.20794450000000006,181066.25531758007]
[1161,null,"STEWART POINT 1B2-29 LANCE","LANCE",2.1338168910191437,486610.70900000003,1038338.1502150013,0.20794450000000006,215916.7074773834]
[1162,null,"STEWART POINT 1C3-20 LANCE","LANCE",2.1338168910191437,34391.294000000002,73384.724041205336,0.20485650000000008,15033.337720547186]
[1163,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",2.1338168910191437,448405.21299999999,956814.61752043688,0.20794450000000006,198964.33723297855]
[1164,null,"STEWART POINT 1C4-20 LANCE","LANCE",2.1338168910191437,23948.399999999998,51101.500432882858,0.20485650000000008,10468.474523428871]
[1165,null,"STEWART POINT 1D3-20 LANCE","LANCE",2.1338168910191437,27350.521000000001,58361.003687973804,0.20485650000000008,11955.630952005411]
[1166,null,"STEWART POINT 2-20 LANCE","LANCE",2.1338168910191437,74157.2,158237.88595068484,0.20794450000000006,32904.698075072192]
[1167,null,"STEWART POINT 2B3-29 LANCE","LANCE",2.1338168910191437,316588.57499999995,675542.04883868096,0.20485650000000008,138389.17972792129]
[1168,null,"STEWART POINT 2C3-29 LANCE","LANCE",2.1338168910191437,285673.83799999999,609575.66084666655,0.20485650000000008,124875.53636623519]
[1169,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",2.1338168910191437,479455.75699999998,1023070.79278297,0.20794450000000006,212741.94446985837]
[1170,null,"STEWART POINT 3-20D LANCE","LANCE",2.1338168910191437,113906.10100000002,243054.76230393263,0.20794450000000006,50541.901019910132]
[1171,null,"STEWART POINT 3A2-29 LANCE","LANCE",2.1338168910191437,247222.383,527527.29668340401,0.20485650000000008,108067.39565302379]
[1172,null,"STEWART POINT 4-29D LANCE","LANCE",2.1338168910191437,41562.412000000004,88686.576757096758,0.20794450000000006,18441.885860466111]
[1173,null,"STEWART POINT 4A3-20 LANCE","LANCE",2.1338168910191437,36156.937000000005,77152.282898115052,0.20794450000000006,16043.392891107091]
[1174,null,"STEWART POINT 4B3-20 LANCE (C7)","LANCE",2.1338168910191437,643.05500000000006,1372.1616208543155,0.20794450000000006,285.33346216774032]
[1175,null,"STEWART POINT 4B4-20 LANCE","LANCE",2.1338168910191437,48303.341,103070.48491845754,0.20485650000000008,21114.658793698007]
[1176,null,"STEWART POINT 4C3-20 LANCE (C7)","LANCE",2.1338168910191437,10599.825999999999,22618.087760663886,0.20794450000000006,4703.3069503473725]
[1177,null,"STEWART POINT 4C4-20 LANCE","LANCE",2.1338168910191437,25295.833000000006,53976.675727799469,0.20485650000000008,11057.472871231956]
[1178,null,"STEWART POINT 4D3-20 LANCE","LANCE",2.1338168910191437,42261.402999999998,90178.095559567111,0.20485650000000008,18473.569032998468]
[1179,null,"STEWART POINT 5-20 LANCE","LANCE",2.1338168910191437,40898.895000000004,87270.752975018419,0.20839888000000001,18187.127176750506]
[1180,null,"STEWART POINT 5A3-20 LANCE","LANCE",2.1338168910191437,36151.96,77141.662891448446,0.20485650000000008,15802.971064122015]
[1181,null,"STEWART POINT 5B3-20 LANCE","LANCE",2.1338168910191437,29684.036,63340.297410420339,0.20485650000000008,12975.671636457779]
[1182,null,"STEWART POINT 5B4-20 LANCE","LANCE",2.1338168910191437,24587.233,52464.653078823292,0.20485650000000008,10747.725203441967]
[1183,null,"STEWART POINT 7-20 LANCE","LANCE",2.1338168910191437,40435.821000000004,86282.637852026615,0.20794450000000006,17941.999986820752]
[1184,null,"STEWART POINT 7D3-20 LANCE","LANCE",2.1338168910191437,130738.70600000001,278972.45917278586,0.20485650000000008,57149.321582529832]
[1185,null,"STEWART POINT 8A3-20 LANCE","LANCE",2.1338168910191437,28660.802000000003,61156.90341775526,0.20485650000000008,12528.389184999385]
[1186,null,"STEWART POINT 8B3-20 LANCE (C7)","LANCE",2.1338168910191437,28186.632999999998,60145.113596357594,0.20794450000000006,12506.845574237785]
[1187,null,"STEWART POINT 8B4-20 LANCE (C7)","LANCE",2.1338168910191437,37018.056000000011,78989.753165492584,0.20794450000000006,16425.484727121777]
[1188,null,"STEWART POINT 8C3-20 LANCE","LANCE",2.1338168910191437,51479.065000000002,109846.89843087242,0.20485650000000008,22502.851148404025]
[1189,null,"STEWART POINT 8C4-20 LANCE","LANCE",2.1338168910191437,37160.845000000008,79294.438745544307,0.20485650000000008,16243.981190876604]
[1190,null,"STEWART POINT 8D3-20 LANCE","LANCE",2.1338168910191437,28191.328000000001,60155.131866660937,0.20485650000000008,12323.16977124263]
[1191,null,"STEWART POINT 9C3-20 LANCE","LANCE",2.1338168910191437,131839.97799999997,281322.37196799228,0.20485650000000008,57630.716493061031]
[1192,null,"STEWART POINT 9C4-20 LANCE","LANCE",2.1338168910191437,124739.50700000001,266171.26701400074,0.20794450000000006,55348.851033592895]
[1193,"POWDER WASH (CO)","BW MUSSER 15 UPPER FT UN","FORT UNION",2.1338168910191437,7419.5349999999989,15831.92910650772,0.11004610000000004,1742.2420536476598]
[1194,null,"BW MUSSER 23 FT UN","FORT UNION",2.1338168910191437,129905.02899999999,277193.54510853172,0.11004610000000004,30504.068584368004]
[1195,null,"BW MUSSER 24 FT UN","FORT UNION",2.1338168910191437,45867.248999999996,97872.310660780917,0.11004610000000004,10770.466086207367]
[1196,null,"BW MUSSER 26R FT UN","FORT UNION",2.1338168910191437,65597.950000000012,139974.01372622926,0.11004610000000004,15403.594311918003]
[1197,null,"BW MUSSER 27 FT UN","FORT UNION",2.1338168910191437,79637.42300000001,169931.67835463647,0.11004599999999998,18700.301476214321]
[1198,null,"BW MUSSER 28 FT UN","FORT UNION",2.1338168910191437,11730.754999999997,25031.283163407268,0.11004599999999998,2754.5925870003157]
[1199,null,"BW MUSSER 29 FT UN","FORT UNION",2.1338168910191437,52274.944000000003,111545.15848427985,0.11004599999999998,12275.098510561058]
[1200,null,"BW MUSSER 31 FT UN","FORT UNION",2.1338168910191437,83511.368999999992,178197.96976433249,0.11004599999999998,19609.97378068573]
[1201,null,"BW MUSSER 32 FT UN","FORT UNION",2.1338168910191437,43815.269,93493.761076747469,0.11004599999999998,10288.61443145175]
[1202,null,"BW MUSSER 34 FT UN","FORT UNION",2.1338168910191437,35046.317000000003,74782.423182611368,0.11004599999999998,8229.5065415536483]
[1203,null,"BW MUSSER 36 FT UN","FORT UNION",2.1338168910191437,85119.840000000011,181630.15235284698,0.11004599999999998,19987.671745821393]
[1204,null,"BW MUSSER 37 FT UN","FORT UNION",2.1338168910191437,159811.02499999997,341007.4645160826,0.11004599999999998,37526.507440136818]
[1205,null,"BW MUSSER 38 FT UN","FORT UNION",2.1338168910191437,118383.87299999999,252609.50783166513,0.11004599999999998,27798.665898843417]
[1206,null,"BW MUSSER 39 FT UN","FORT UNION",2.1338168910191437,140424.40700000001,299639.97156794689,0.11004599999999998,32974.180311166274]
[1207,null,"BW MUSSER 42 FT UN","FORT UNION",2.1338168910191437,35286.995999999999,75295.988098124959,0.11004599999999998,8286.0223062462574]
[1208,null,"BW MUSSER 72 FT UN","FORT UNION",2.1338168910191437,9663.2109999999993,20619.522853281989,0.11004599999999998,2269.0960119122692]
[1209,null,"BW MUSSER 73 FT UN","FORT UNION",2.1338168910191437,46256.89,98703.733208014513,0.11004599999999998,10861.951024609163]
[1210,null,"BW MUSSER A 1 WAS","WASATCH",2.1338168910191437,16351.313,34890.707869740909,0.11004610000000004,3839.5863273042964]
[1211,null,"BW MUSSER A 14 FT UN","FORT UNION",2.1338168910191437,19696.078999999998,42027.826057047438,0.11004610000000004,4624.9983490564491]
[1212,null,"BW MUSSER B 10 FT UN","FORT UNION",2.1338168910191437,23012.302,49104.038708833621,0.11004610000000004,5403.707954156177]
[1213,null,"BW MUSSER B 11 FT UN","FORT UNION",2.1338168910191437,17165.931,36628.953517869144,0.11004610000000004,4030.873481722781]
[1214,null,"BW MUSSER B 13 FT UN","FORT UNION",2.1338168910191437,20503.261999999999,43750.206776590945,0.11004610000000004,4814.5396299574068]
[1215,null,"BW MUSSER B 18 FT UN","FORT UNION",2.1338168910191437,38795.887000000002,82783.318982670025,0.11004610000000004,9109.9813990988059]
[1216,null,"BW MUSSER B 19 FT UN","FORT UNION",2.1338168910191437,32365.601999999999,69062.268235602984,0.11004610000000004,7600.0332764819923]
[1217,null,"BW MUSSER B 20 FT UN","FORT UNION",2.1338168910191437,14977.168,31958.534058031408,0.11004610000000004,3516.9120348035312]
[1218,null,"BW MUSSER B 6 WAS","FRONTIER",2.1338168910191437,2822.933,6023.6221176153449,0.11004610000000004,662.87612191731023]
[1219,null,"CARL ALLEN 22 FT UN","FORT UNION",2.1338168910191437,64954.076000000001,138600.10450934118,0.11004610000000004,15252.400960845416]
[{"$f":"A1230+1","v":1220},null,"CARL ALLEN 23 FT UN","FORT UNION",2.1338168910191437,43981.273000000001,93847.983215924207,0.11004610000000004,10327.60454577792]
[1221,null,"CARL ALLEN 25 FT UN","WASATCH",2.1338168910191437,142954.54699999999,305038.82703659002,0.11004610000000004,33568.333263951303]
[1222,null,"CARL ALLEN 26 FT UN","MESAVERDE",2.1338168910191437,75639.484999999986,161400.81072098913,0.11004610000000004,17761.529756683049]
[1223,null,"CARL ALLEN 27 FT UN","FORT UNION",2.1338168910191437,69907.812000000005,149170.47005979079,0.11004599999999998,16415.613548199733]
[1224,null,"CARL ALLEN 28 FT UN","FORT UNION",2.1338168910191437,37614.593000000008,80262.653892210466,0.11004599999999998,8832.5840102221919]
[1225,null,"CARL ALLEN 29 FT UN","FORT UNION",2.1338168910191437,83272.954000000012,177689.2358102602,0.11004599999999998,19553.989643975889]
[1226,null,"CARL ALLEN 30 FT UN","FORT UNION",2.1338168910191437,69003.968999999997,147241.83459956138,0.11004599999999998,16203.374930343329]
[1227,null,"CARL ALLEN 31 FT UN","FORT UNION",2.1338168910191437,124721.78900000002,266133.46004632569,0.11004599999999998,29286.92274425795]
[1228,null,"CARL ALLEN 32 FT UN","FORT UNION",2.1338168910191437,37836.974000000002,80737.174226252173,0.11004599999999998,8884.8030749021455]
[1229,null,"CARL ALLEN 33 FT UN","FORT UNION",2.1338168910191437,9905.0470000000023,21135.556594938502,0.11004599999999998,2325.883461046602]
[1230,null,"CARL ALLEN 34 FT UN","FORT UNION",2.1338168910191437,78130.097999999998,166715.322809381,0.11004599999999998,18346.354413881138]
[1231,null,"CARL ALLEN 35 FT UN","FORT UNION",2.1338168910191437,33890.684000000001,72316.513967392239,0.11004599999999998,7958.1430960556445]
[1232,null,"CARL ALLEN 36 FT UN","FORT UNION",2.1338168910191437,81474.87999999999,173852.47513775781,0.11004599999999998,19131.76947900969]
[1233,null,"CARL ALLEN 37 FT UN","FORT UNION",2.1338168910191437,15.004000000000001,32.015788632851233,0.11004610000000004,3.5232126774696111]
[1234,null,"CARL ALLEN 40 FT UN","FORT UNION",2.1338168910191437,44989.782999999996,95999.958888685913,0.11004599999999998,10564.411475864328]
[1235,null,"CARL ALLEN 41 FT UN","FORT UNION",2.1338168910191437,6,12.802901346114862,0.11004599999999998,1.4089080815345558]
[1236,null,"CARL ALLEN A 11 FT UN","FORT UNION",2.1338168910191437,1960.1469999999999,4182.5947774805018,0.11004610000000004,460.27824314209721]
[1237,null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",2.1338168910191437,37251.334999999999,79487.52783601261,0.11004599999999998,8747.2844882418412]
[1238,null,"CARL ALLEN A 16 WAS","WASATCH",2.1338168910191437,28683.03,61204.333899608828,0.11004610000000004,6735.2982487497457]
[1239,null,"CARL ALLEN A 19 FT UN","FORT UNION",2.1338168910191437,65384.315000000002,139518.15575471637,0.11004610000000004,15353.428919999098]
[1240,null,"CARL ALLEN A 2 WAS","WASATCH",2.1338168910191437,16303.108,34787.84722650933,0.11004610000000004,3828.2669146731696]
[1241,null,"CARL ALLEN A 20 FT UN","FORT UNION",2.1338168910191437,25630.432000000001,54690.648725717576,0.11004610000000004,6018.4925987351908]
[1242,null,"CARL ALLEN A 8 FT UN","FORT UNION",2.1338168910191437,17221.031999999999,36746.528962381184,0.11004610000000004,4043.8122008470973]
[1243,null,"CARL ALLEN B 10 WAS","WASATCH",2.1338168910191437,2834.2179999999998,6047.702241230495,0.11004610000000004,665.52604560867542]
[1244,null,"CARL ALLEN B 15 WAS","WASATCH",2.1338168910191437,8524.5450000000001,18189.818109252788,0.11004610000000004,2001.7185426326439]
[1245,null,"CARL ALLEN B 17 WAS","WASATCH",2.1338168910191437,15769.21,33648.606656027987,0.11004610000000004,3702.8979329299227]
[1246,null,"CARL ALLEN B 6 FT UN","FORT UNION",2.1338168910191437,42583.858,90866.155485160692,0.11004610000000004,9999.4660331355444]
[1247,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",2.1338168910191437,42583.858,90866.155485160692,0.11004610000000004,9999.4660331355444]
[1248,null,"CARL ALLEN B 7 FT UN","FORT UNION",2.1338168910191437,9951.4109999999982,21234.488881273704,0.11004610000000004,2336.7726868775349]
[1249,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",2.1338168910191437,8419.7650000000012,17966.236775411802,0.11004610000000004,1977.1142888106453]
[1250,null,"H STEWART 5 FT UN","FORT UNION",2.1338168910191437,109363.864,233362.46027032047,0.11004610000000004,25680.628639153721]
[1251,null,"H STEWART A 1 FT UN","FORT UNION",2.1338168910191437,7716.1549999999997,16464.86187272182,0.11004610000000004,1811.8938361317332]
[1252,null,"H STEWART A 2 FT UN","FORT UNION",2.1338168910191437,38244.472999999998,81606.702475525584,0.11004610000000004,8980.4993412919393]
[1253,null,"JA LEE 1 FT UN","FORT UNION",2.1338168910191437,15940.875999999998,34014.910466441681,0.11004610000000004,3743.2082386810889]
[1254,null,"JC DONNELL 14 FT UN","FORT UNION",2.1338168910191437,43796.051999999996,93452.755517552738,0.11004599999999998,10284.101933684606]
[1255,null,"JC DONNELL 14-29 FT UN","FORT UNION",2.1338168910191437,93047.209000000017,198545.70622638852,0.11004610000000004,21849.180641959781]
[1256,null,"JC DONNELL 15 FT UN","FORT UNION",2.1338168910191437,59050.029999999992,126001.95142918715,0.11004599999999998,13866.010746976326]
[1257,null,"JC DONNELL 16 FT UN","FORT UNION",2.1338168910191437,74329.466,158605.47005123316,0.11004599999999998,17453.897557258002]
[1258,null,"JC DONNELL 18 FT UN","FORT UNION",2.1338168910191437,2882.0869999999995,6149.84592198669,0.11004599999999998,676.76594433094715]
[1259,null,"JC DONNELL A 1 FT UN","FORT UNION",2.1338168910191437,14957.392999999998,31916.3378290115,0.11004610000000004,3512.2685043651836]
[1260,null,"JC DONNELL A 11 FT UN","FORT UNION",2.1338168910191437,64513.224000000002,137659.40706530161,0.11004610000000004,15148.880875848892]
[1261,null,"JC DONNELL B 10 FT UN","FORT UNION",2.1338168910191437,31435.843000000001,67078.332776825919,0.11004610000000004,7381.7089165918651]
[1262,null,"JC DONNELL B 3 WAS","WASATCH",2.1338168910191437,53525.204999999994,114212.98652426232,0.11004610000000004,12568.693736347628]
[1263,null,"JC DONNELL B 5 FT UN","FORT UNION",2.1338168910191437,22548.809000000001,48115.029516564493,0.11004610000000004,5294.8713496828095]
[1264,null,"JC DONNELL B 9 FT UN","FORT UNION",2.1338168910191437,6121.3709999999992,13061.884835994746,0.11004610000000004,1437.4094848503619]
[1265,null,"MFS 20-1 FT UN (PC)","FORT UNION",2.1338168910191437,70324.837,150060.32504876805,0.125,18757.540631096006]
[1266,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",2.1338168910191437,10654.846999999998,22735.492499824646,0.11004610000000004,2501.9522811849538]
[1267,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",2.1338168910191437,3400.2640000000001,7255.5407571243177,0.11004599999999998,798.44323815850248]
[1268,null,"STEWART 6 FT UN","FORT UNION",2.1338168910191437,89969.948000000004,191979.39472651403,0.11004599999999998,21126.564472073958]
[1269,"RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",2.1338168910191437,30559.841999999997,65209.107046476245,0.15500000000000003,10107.41159220382]
[1270,null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",2.1338168910191437,39711.803,84737.716014224701,0.125,10592.214501778088]
[1271,"SHUTE CR (WY)","SHUTE CREEK UNIT 15 FR","FRONTIER",2.1338168910191437,146.00399999999999,311.54580135635905,0.17823297856830436,55.527736136193148]
[1272,null,"SHUTE CREEK UNIT 34 FR","FRONTIER",2.1338168910191437,259.03100000000001,552.72472309757984,0.17781543419078832,98.282986625579412]
[1273,"SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",2.1338168910191437,102162.897,217996.915254049,0.13375000000000004,29157.087415229063]
[1274,null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",2.1338168910191437,45883.661000000007,97907.330863596348,0.13375000000000004,13095.105503006014]
[1275,null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",2.1338168910191437,11230.106000000002,23962.989870735437,0.13375000000000004,3205.0498952108655]
[1276,null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",2.1338168910191437,39339.839999999997,83944.015081990539,0.13375000000000004,11227.512017216237]
[1277,null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",2.1338168910191437,69026.872000000003,147290.70540781639,0.13375000000000004,19700.131848295448]
[1278,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",2.1338168910191437,143549.008,306307.29795944219,0.20374999999999999,62410.111959236339]
[1279,null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",2.1338168910191437,127719.16099999999,272529.30304859346,0.13375000000000004,36450.794282749383]
[1280,null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",2.1338168910191437,23057.971999999998,49201.490126246463,0.13375000000000004,6580.6993043854663]
[1281,null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",2.1338168910191437,15982.633,34104.012258359973,0.13375000000000004,4561.4116395556475]
[1282,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",2.1338168910191437,59146.11,126206.96855607629,0.13375000000000004,16880.182044375208]
[1283,null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",2.1338168910191437,49917.002999999997,106513.74415045326,0.13375000000000004,14246.213280123127]
[{"$f":"A1294+1","v":1284},null,"SUGARLOAF STLD 2 MESA","MESAVERDE",2.1338168910191437,38227.053999999996,81569.533519100922,0.125,10196.191689887615]
[1285,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.1338168910191437,66027.360000000001,140890.29603740177,0.13524037536921907,19054.056521978615]
[1286,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.1338168910191437,76034.093999999983,162242.8340705373,0.13524037536921907,21941.781780665387]
[1287,null,"TRAIL UNIT 104 MESA","MESAVERDE",2.1338168910191437,83220.885999999999,177578.13223237859,0.13523994172718318,24015.65625512891]
[1288,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.1338168910191437,49978.403999999988,106644.76264137871,0.13541854348367693,14441.678427057948]
[1289,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.1338168910191437,52715.088000000011,112484.3451859606,0.13524644635772132,15213.107957276428]
[1290,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.1338168910191437,89725.42,191457.61674978689,0.13523994172718318,25892.716932466548]
[1291,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.1338168910191437,65164.740000000013,139049.62291087085,0.13523994172718318,18805.06289965297]
[1292,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.1338168910191437,89825.787000000011,191671.78154968785,0.13524037536921907,25921.763684466743]
[1293,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.1338168910191437,85603.65800000001,182662.53137342609,0.13523994172718318,24703.270098681911]
[1294,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.1338168910191437,52158.053,111295.73449407172,0.13524037536921907,15051.676909971202]
[1295,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.1338168910191437,72443.254000000001,154580.63902559015,0.13523994172718318,20905.47661397155]
[1296,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.1338168910191437,93056.215000000011,198564.92338130902,0.13524037536921907,26853.994773248458]
[1297,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.1338168910191437,22169.748000000003,47306.182752037887,0.13524037536921907,6397.7059126704808]
[1298,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.1338168910191437,116385.516,248345.37991077881,0.13524037536921907,33586.322400345045]
[1299,null,"TRAIL UNIT 155 MESA","MESAVERDE",2.1338168910191437,75910.179000000004,161978.4221504867,0.13523994172718318,21905.9523726929]
[1300,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.1338168910191437,96756.433000000005,206460.51105016208,0.13523994172718318,27921.707483388378]
[1301,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.1338168910191437,70065.509000000005,149506.96658205384,0.13523994172718318,20219.313448364883]
[1302,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.1338168910191437,74930.552000000011,159888.07751098831,0.13524037536921907,21623.323619648854]
[1303,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.1338168910191437,49607.764999999999,105853.88688270829,0.13524037536921907,14315.719396308325]
[1304,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.1338168910191437,49758.952000000005,106176.49225701082,0.13524037536921907,14359.348668225124]
[1305,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.1338168910191437,60767.501000000004,129666.72005882271,0.13524037536921907,17536.17589365063]
[1306,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.1338168910191437,40141.002000000008,85653.548090033248,0.13541854348367693,11599.07872656138]
[1307,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.1338168910191437,77393.934999999998,165144.48576543768,0.13523994172718318,22334.130631483426]
[1308,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.1338168910191437,68236.308000000005,145603.78659118473,0.13524037536921907,19691.51075377149]
[1309,null,"TRAIL UNIT 2 MESA","MESAVERDE",2.1338168910191437,13818.869000000002,29486.93608698083,0.13524037536921907,3987.8243048914592]
[1310,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",2.1338168910191437,48987.921999999999,104531.25541952832,0.13523994172718318,14136.80089160631]
[1311,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.1338168910191437,21959.406000000003,46857.351439547136,0.13770523751522534,6452.5027093172248]
[1312,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",2.1338168910191437,39650.380000000005,84606.650579327645,0.13524037536921907,11442.235183080627]
[1313,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",2.1338168910191437,48465.618000000002,103416.75432208146,0.13523994172718318,13986.075828132714]
[1314,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.1338168910191437,75722.167000000001,161577.23896917241,0.13524037536921907,21851.766449312887]
[1315,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.1338168910191437,164792.74300000002,351637.5385307768,0.13524037536921907,47555.592704810486]
[1316,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.1338168910191437,72150.669000000009,153956.31621053134,0.13524037536921907,20821.109994774444]
[1317,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.1338168910191437,44457.712,94864.616801664481,0.13523994172718318,12829.485248228666]
[1318,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.1338168910191437,26132.99,55763.015474834378,0.13523994172718318,7541.3869633486147]
[1319,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.1338168910191437,100301.67300000001,214025.40404487881,0.13523994172718318,28944.783171166244]
[1320,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.1338168910191437,20488.615000000002,43718.952760588196,0.13523994172718318,5912.5486237154219]
[1321,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.1338168910191437,16439.212000000003,35078.268240644604,0.13524037536921907,4743.9981641669319]
[1322,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",2.1338168910191437,93145.44,198755.3131934102,0.13523994172718318,26879.656974244837]
[1323,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.1338168910191437,68446.447,146052.18473884661,0.13523994172718318,19752.088953209408]
[1324,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.1338168910191437,40379.372000000003,86162.186022345471,0.13537754051135248,11664.424828786763]
[1325,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.1338168910191437,50757.983000000007,108308.24147946257,0.13523994172718318,14647.6002662562]
[1326,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.1338168910191437,56614.548999999999,120805.08093363098,0.13523994172718318,16337.6721058119]
[1327,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.1338168910191437,77723.154999999999,165846.98096229901,0.13523994172718318,22429.136040970578]
[1328,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.1338168910191437,38950.986000000004,83114.271848650198,0.13524037536921907,11240.405323350769]
[1329,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.1338168910191437,72243.512000000002,154154.42617214422,0.13523994172718318,20847.835612508145]
[1330,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.1338168910191437,23701.648000000001,50574.976847390106,0.13523994172718318,6839.7569216946758]
[1331,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.1338168910191437,49844.421000000009,106358.86745286934,0.13537754051135248,14398.601887342387]
[1332,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.1338168910191437,38683.161,82542.782339812999,0.13523994172718318,11163.081073635874]
[1333,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.1338168910191437,82122.003000000026,175233.31712572486,0.13523994172718318,23698.543596744039]
[1334,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.1338168910191437,63895.089000000007,136340.4201613715,0.13523994172718318,18438.67047768355]
[1335,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.1338168910191437,68031.054000000004,145165.81213903549,0.13523994172718318,19632.215974462379]
[1336,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.1338168910191437,61425.06500000001,131069.84122894885,0.13523994172718318,17725.877689994195]
[1337,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.1338168910191437,54442.834000000003,116171.03878415134,0.13523994172718318,15710.964515554964]
[1338,null,"TRAIL UNIT 49 MESA","MESAVERDE",2.1338168910191437,121930.07500000001,260176.45355823103,0.13523994172718318,35186.248418000345]
[1339,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.1338168910191437,82157.47,175308.99720939857,0.135223254069267,23705.853070274923]
[1340,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.1338168910191437,61403.251999999993,131023.29628110501,0.13523994172718318,17719.582953960096]
[1341,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.1338168910191437,69576.346999999994,148463.18444400912,0.13523994172718318,20078.152412839841]
[1342,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.1338168910191437,74559.475000000006,159096.26714051957,0.13523994172718318,21516.169897096235]
[1343,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.1338168910191437,28941.955000000002,61756.832438115969,0.13523994172718318,8351.9904201862191]
[1344,null,"TRAIL UNIT 53 MESA","MESAVERDE",2.1338168910191437,126198.22499999999,269283.90412163438,0.13523994172718318,36417.939501478213]
[1345,null,"TRAIL UNIT 54 MESA","MESAVERDE",2.1338168910191437,107423.32900000001,229221.71390970665,0.13523994172718318,30999.931231753781]
[1346,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.1338168910191437,123150.81,262781.27852068929,0.13523994172718318,35538.524794132711]
[1347,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.1338168910191437,43452.002,92718.61581619762,0.13523994172718318,12539.260200007651]
[{"$f":"A1358+1","v":1348},null,"TRAIL UNIT 57 MESA","MESAVERDE",2.1338168910191437,59374.855999999992,126695.07063462933,0.13523994172718318,17134.233969748628]
[1349,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.1338168910191437,60386.389999999992,128853.4989696695,0.13541854348367693,17449.153153248109]
[1350,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",2.1338168910191437,88962.763000000006,189830.24636113291,0.13523994172718318,25672.63145593644]
[1351,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.1338168910191437,37843.798000000003,80751.735392716495,0.13523994172718318,10920.859988879894]
[1352,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.1338168910191437,60474.004000000001,129040.45120275926,0.13523994172718318,17451.423101110588]
[1353,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.1338168910191437,107290.36200000001,228937.98667915849,0.13879679143874571,31775.857989513504]
[1354,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.1338168910191437,64415.623,137451.14440292126,0.13523994172718318,18588.88475938571]
[1355,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.1338168910191437,41530.103000000003,88617.63526716482,0.13523994172718318,11984.643829532142]
[1356,null,"TRAIL UNIT 67 MESA","MESAVERDE",2.1338168910191437,123316.03100000002,263133.82988124038,0.13523994172718318,35586.203819589478]
[1357,null,"TRAIL UNIT 68 MESA","MESAVERDE",2.1338168910191437,133937.66099999999,285798.44338539598,0.13523994172718318,38651.364829160615]
[1358,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.1338168910191437,46102.696000000004,98374.711446320725,0.13540884456969426,13320.806011823366]
[1359,null,"TRAIL UNIT 71 MESA","MESAVERDE",2.1338168910191437,80718.388999999996,172238.26186405384,0.13523994172718318,23293.492497685958]
[1360,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.1338168910191437,67221.510000000009,143438.39347781229,0.13523994172718318,19398.599975380104]
[1361,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.1338168910191437,84044.156000000003,179334.83966424793,0.13523994172718318,24253.233265846629]
[1362,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.1338168910191437,54050.921000000002,115334.76820494136,0.13541854348367693,15618.466323340652]
[1363,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.1338168910191437,52186.915999999997,111357.3228509972,0.13523994172718318,15059.957853263984]
[1364,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.1338168910191437,16755.121000000003,35752.360200869574,0.13524037536921907,4835.1626139011296]
[1365,null,"TRAIL UNIT 83 MESA","MESAVERDE",2.1338168910191437,29262.474999999999,62440.763428025413,0.13523994172718318,8444.4852074069877]
[1366,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.1338168910191437,54389.823000000004,116057.92301694152,0.13524037536921907,15695.717073383101]
[1367,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.1338168910191437,28615.991999999998,61061.287082868686,0.13541854348367693,8268.8305600007334]
[1368,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.1338168910191437,64933.263999999996,138555.69551220528,0.13523994172718318,18738.264187039978]
[1369,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.1338168910191437,45012.879000000001,96049.241523600911,0.13523994172718318,12989.693826591931]
[1370,null,"TRAIL UNIT 95 MESA","MESAVERDE",2.1338168910191437,129054.39600000001,275378.45004507346,0.13523994172718318,37242.165537017761]
[1371,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.1338168910191437,140754.58000000002,300344.50029230537,0.13523994172718318,40618.572717611329]
[1372,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",2.1338168910191437,7883.2579999999989,16821.429076661792,0.18406250000000002,3096.1942894230615]
[1373,null,"LASHER 10 LEWIS","LEWIS",2.1338168910191437,7883.2579999999989,16821.429076661792,0.18406250000000002,3096.1942894230615]
[1374,null,"LASHER 10 MESA","MESAVERDE",2.1338168910191437,8124.4229999999998,17336.031027184425,0.25406249999999997,4404.4353828440426]
[1375,null,"LASHER 11 FT UN","FORT UNION",2.1338168910191437,17522.538,37389.887557924805,0.18406250000000002,6882.0761786305347]
[1376,null,"LASHER 11 LANCE","LANCE",2.1338168910191437,17522.538,37389.887557924805,0.18406250000000002,6882.0761786305347]
[1377,null,"LASHER 11 LEWIS","LEWIS",2.1338168910191437,17522.538,37389.887557924805,0.18406250000000002,6882.0761786305347]
[1378,null,"LASHER 11 MESA","MESAVERDE",2.1338168910191437,17519.954999999998,37384.375908895301,0.25406249999999997,9497.9680043537119]
[1379,null,"LASHER 12 FT UN","FORT UNION",2.1338168910191437,12798.064,27308.725135544028,0.18406250000000002,5026.5122202610728]
[1380,null,"LASHER 12 LANCE","LANCE",2.1338168910191437,12798.064,27308.725135544028,0.18406250000000002,5026.5122202610728]
[1381,null,"LASHER 12 LEWIS","LEWIS",2.1338168910191437,12798.064,27308.725135544028,0.18406250000000002,5026.5122202610728]
[1382,null,"LASHER 12 MESA","MESAVERDE",2.1338168910191437,12791.537,27294.797712696345,0.25406249999999997,6934.5845438819142]
[1383,null,"LASHER 6 FT UN","FORT UNION",2.1338168910191437,14872.716999999999,31735.654749947564,0.1925,6109.1135393649065]
[1384,null,"LASHER 6 LANCE","LANCE/LEWIS",2.1338168910191437,14872.716999999999,31735.654749947564,0.1925,6109.1135393649065]
[1385,null,"LASHER 6 LEW/LNC/FT UN","LANCE/LEWIS",2.1338168910191437,6591.5290000000005,14065.115917842526,0.1925,2707.5348141846862]
[1386,null,"LASHER 6 LEWIS ","LANCE/LEWIS",2.1338168910191437,13027.589,27798.489457455194,0.1925,5351.2092205601248]
[1387,null,"LASHER 7 FT UN","FORT UNION",2.1338168910191437,29464.440999999999,62871.721890236986,0.1925,12102.80646387062]
[1388,null,"LASHER 7 LEWIS","LEWIS",2.1338168910191437,25496.42,54404.691656518313,0.1925,10472.903143879776]
[1389,null,"LASHER 7 MESA","FORT UNION",2.1338168910191437,1698.8919999999996,3625.1244456172944,0.23250000000000004,842.84143360602116]
[1390,null,"LASHER 8 FT UN","FORT UNION",2.1338168910191437,7383.3310000000001,15754.676399785265,0.18406250000000002,2899.8451248354754]
[1391,null,"LASHER 8 LEWIS","LEWIS",2.1338168910191437,21456.871999999996,45785.035902035706,0.18406250000000002,8427.3081707184483]
[1392,null,"LASHER 8 MESA","MESAVERDE",2.1338168910191437,4001.5470000000005,8538.5685788069823,0.25406249999999997,2169.3300795531486]
[1393,null,"LASHER 9 FT UN","FORT UNION",2.1338168910191437,4196.4920000000002,8954.5455126267098,0.18406250000000002,1648.1960334178539]
[1394,null,"LASHER 9 LEWIS","LEWIS",2.1338168910191437,31449.186999999998,67106.806429419667,0.18406250000000002,12351.846558415058]
[1395,null,"LASHER 9 MESA","MESAVERDE",2.1338168910191437,5340.4040000000005,11395.444260066201,0.25406249999999997,2895.1550573230688]
[1396,null,"WB LASHER A 2 WAS","WASATCH",2.1338168910191437,12212.465,26059.164097980109,0.1925,5016.3890888611713]
[1397,null,"WB LASHER A 4 FT UN","FORT UNION",2.1338168910191437,32024.305999999997,68334.005065965699,0.1925,13154.295975198398]
[1398,null,"WB LASHER A 5 FT UN","FORT UNION",2.1338168910191437,19728.256999999998,42096.488016966658,0.18406250000000002,7748.3848256229257]
[1399,null,"WHEELER 4 FT UN","FORT UNION",2.1338168910191437,29038.822999999997,61963.531012715197,0.1925,11927.979719947676]
[1400,null,"WHEELER 5 FT UN","FORT UNION",2.1338168910191437,19423.393,41445.964064303,0.1925,7978.3480823783275]
[1401,null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",2.1338168910191437,12249.275999999998,26137.712031555409,0.1925,5031.5095660744164]
[1402,null,"WHEELER 5 LEWIS","LEWIS",2.1338168910191437,9120.8279999999995,19462.176846480354,0.1925,3746.4690429474681]
[1403,null,"WHEELER 5 MESA","MESAVERDE",2.1338168910191437,1458.952,3113.1364207861616,0.26249999999999996,817.19831045636727]
[1404,null,"WHEELER 6 FT UN","FORT UNION",2.1338168910191437,3787.5860000000002,8082.0149829876354,0.1925,1555.7878842251198]
[1405,null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",2.1338168910191437,3924.0429999999997,8373.1892344854332,0.1925,1611.838927638446]
[1406,null,"WHEELER 6 LEWIS","LEWIS",2.1338168910191437,12117.559999999998,25856.654205937932,0.1925,4977.4059346430522]
[1407,null,"WHEELER 6 MESA","MESAVERDE",2.1338168910191437,12170.620999999997,25969.876663992298,0.26249999999999996,6817.0926242979767]
[1408,null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",2.1338168910191437,2127.8890000000001,4540.5254904138346,0.1925,874.05115690466323]
[1409,null,"WHEELER 7 LEWIS","LEWIS",2.1338168910191437,5713.8639999999996,12192.339516186208,0.1925,2347.025356865845]
[1410,null,"WHEELER 7 MESA","MESAVERDE",2.1338168910191437,3505.2539999999999,7479.5701925124176,0.26249999999999996,1963.3871755345092]
[1411,null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",2.1338168910191437,6,12.802901346114862,0.1925,2.4645585091271109]
[{"$f":"A1422+1","v":1412},null,"WHEELER 8 MESA","MESAVERDE",2.1338168910191437,0,0,0.26249999999999996,0]
[1413,null,"WHEELER 9 FT UN","FORT UNION",2.1338168910191437,14815.23,31612.988018333548,0.1925,6085.5001935292084]
[1414,null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",2.1338168910191437,14180.957,30259.565577416164,0.1925,5824.9663736526118]
[1415,null,"WHEELER 9 LEWIS","LEWIS",2.1338168910191437,29623.113999999994,63210.301017785656,0.1925,12167.982945923739]
[1416,null,"WHEELER 9 MESA","MESAVERDE",2.1338168910191437,6550.4440000000004,13977.448050875006,0.26249999999999996,3669.0801133546884]
[1417,null,"WM WHEELER A 2 FT UN","FORT UNION",2.1338168910191437,25854.874999999996,55169.568990188578,0.1925,10620.142030611301]
[1418,null,"WM WHEELER A 3 FT UN","FORT UNION",2.1338168910191437,15915.248999999998,33960.227140975534,0.1925,6537.3437246377907]
[1419,null,"WM WHEELER A 4 (LEWIS)","LEWIS",2.1338168910191437,10519.841,22447.414416635722,0.1925,4321.1272752023769]
[1420,null,"WM WHEELER A 4 LEW/LNC/FT UN","FORT UNION",2.1338168910191437,13862.535,29580.111335344067,0.1925,5694.171432053733]
[]
[{"$f":"+A1431+1","v":1421},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F12:F1431)","v":58815378.910999991},{"$f":"SUM(G12:G1431)","v":129032822.26138312},null,{"$f":"SUM(I12:I1431)","v":21323094.636621259}]
[]
[{"$f":"A1433+1","v":1422},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1443-F1433","v":-9779158.7481083348},null,"+",{"$f":"I1433/F1433*F1435","v":-3545364.0070566256}]
[]
[]
[{"$f":"A1435+1","v":1423},"Total Wexpro I Test Year Royalties",null,null,null,null,null,null,{"$f":"I1433+I1435","v":17777730.629564635}]
[]
[{"$f":"A1438+1","v":1424},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S107","v":203215609.82354707}]
[]
[]
[{"$f":"A1440+1","v":1425},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":49036220.162891656},null,null,{"$f":"I1438+I1440","v":220993340.45311171}]
[]
[]
[null,"WEXPRO II"]
[null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth","Value $","Rate","Royalty $"]
[]
[{"$f":"A1443+1","v":1426},"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",2.3402488349927633,2335.8679999999999,5466.5123656968753,0.16319156100731588,892.08868622386831]
[{"$f":"+A1451+1","v":1427},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",2.3402488349927633,120837.94999999998,282790.87171041372,0.16319195705051903,46149.195790444675]
[{"$f":"+A1452+1","v":1428},null,"CANYON CREEK 13-31 MESA","MESAVERDE",2.3402488349927633,23463.41,54910.21791745755,0.21400050000000004,11750.814089444877]
[1429,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",2.3402488349927633,5945.3759999999993,13913.659257593934,0.16319156100731588,2270.5917735706457]
[1430,null,"CANYON CREEK 225 MESA","MESAVERDE",2.3402488349927633,168504.13199999998,394341.59860446677,0.16319195705051903,64353.377222693154]
[1431,null,"CANYON CREEK 226 MESA","MESAVERDE",2.3402488349927633,118368.935,277012.76223308413,0.16319224196663776,45206.333722188159]
[1432,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",2.3402488349927633,20415.449999999997,47777.233078353005,0.16319224196663776,7796.8737810190332]
[1433,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",2.3402488349927633,66430.271999999997,155463.36665625239,0.16319195705051903,25370.371054296233]
[1434,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",2.3402488349927633,63993.932999999997,149761.72714985494,0.16319156100731588,24439.850032736547]
[1435,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",2.3402488349927633,11062.057000000001,25887.966006873543,0.16319156100731588,4224.6975839660236]
[1436,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",2.3402488349927633,44453.399000000005,104032.01522121848,0.16319195705051903,16977.188159860027]
[1437,null,"CANYON CREEK 35 MESA REC","MESAVERDE",2.3402488349927633,40401.622000000003,94549.848817317994,0.16319156100731588,15429.737421503844]
[1438,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",2.3402488349927633,83737.23599999999,195965.96899451406,0.16319195705051903,31980.069995516082]
[1439,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",2.3402488349927633,81804.000999999989,191441.71803799682,0.16319195705051903,31241.748627734352]
[1440,null,"CANYON CREEK 49 MESA","MESAVERDE",2.3402488349927633,31206.536999999997,73031.061858408561,0.16319195705051903,11918.081910151208]
[1441,null,"CANYON CREEK 50 MESA","MESAVERDE",2.3402488349927633,35317.562000000005,82651.883325284696,0.16319195705051903,13488.12259376437]
[1442,null,"CANYON CREEK 79 MESA","MESAVERDE",2.3402488349927633,167264.21899999998,391439.89365072438,0.16319263801007278,63880.108867244046]
[1443,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",2.3402488349927633,125996.63200000001,294863.47125101194,0.16319195705051903,48119.346936162096]
[1444,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",2.3402488349927633,62616.653999999988,146538.55157464492,0.16319195705051903,23913.913014814723]
[1445,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",2.3402488349927633,3668.7509999999997,8585.7902536285346,0.16500000000000004,1416.6553918487086]
[1446,null,"CANYON CREEK SHALLOW 4-16","WASATCH",2.3402488349927633,5574.9030000000002,13046.660250947662,0.16498060000000003,2152.4458361974962]
[1447,null,"CANYON CREEK SHALLOW 6-35","WASATCH",2.3402488349927633,23.007999999999999,53.844445195513494,0.16247060000000002,8.7481393175821953]
[1448,null,"CANYON CREEK SHALLOW 7-10","WASATCH",2.3402488349927633,1525.086,3569.0807347637733,0.16498060000000003,588.82908106976834]
[1449,null,"CANYON CREEK SHALLOW 9-25","WASATCH",2.3402488349927633,27377.679,64070.581384555837,0.16247060000000002,10409.585799897619]
[1450,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",2.3402488349927633,23601.578000000001,55233.565418490834,0.16319156100731588,9013.6517606432189]
[1451,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",2.3402488349927633,68405.974999999991,160087.00330029408,0.9163192922925959,146690.80956936794]
[1452,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",2.3402488349927633,30950.155999999995,72431.066521844274,0.16319156100731588,11820.138811124505]
[1453,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",2.3402488349927633,42374.026999999987,99165.767320701867,0.16319195705051903,16183.055641481742]
[1454,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",2.3402488349927633,15920.686000000002,37258.366863785603,0.16319195705051903,6080.2658050073815]
[1455,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",2.3402488349927633,4456.2989999999991,10428.848543129414,0.16319161657074216,1701.9006527247184]
[1456,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",2.3402488349927633,23635.338,55312.572219160189,0.16319156100731588,9026.545003774645]
[1457,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",2.3402488349927633,14633.742,34246.597667084672,0.16319156100731588,5588.7557324810505]
[1458,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",2.3402488349927633,984.09699999999987,2303.0318577698731,0.16318301343240038,375.81567858170723]
[1459,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",2.3402488349927633,56283.667999999998,131717.78846611947,0.16319195705051903,21495.283678152318]
[1460,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",2.3402488349927633,49917.3,116818.90317098427,0.16319138721769949,19063.838861723038]
[1461,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",2.3402488349927633,39850.929000000004,93261.090165629328,0.16319195705051903,15219.459820793963]
[1462,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",2.3402488349927633,38691.456000000006,90547.634828173774,0.16319195705051903,14776.645733905416]
[1463,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",2.3402488349927633,40769.254000000001,95410.199177024057,0.16319195705051903,15570.177126278377]
[1464,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",2.3402488349927633,34776.233,81385.038763686884,0.16319195705051903,13281.383750478417]
[1465,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",2.3402488349927633,24467.498,57260.033689687763,0.16319195705051903,9344.3769585987975]
[1466,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",2.3402488349927633,41667.923999999992,97513.310597566975,0.16319195705051903,15913.387994892073]
[1467,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",2.3402488349927633,88696.12,207570.99149837831,0.16319195705051903,33873.916329537002]
[1468,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",2.3402488349927633,32616.99,76331.872848470608,0.16319156100731588,12456.71748475387]
[1469,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",2.3402488349927633,35129.268999999993,82211.230851397384,0.16319127609096529,13416.155671648474]
[1470,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",2.3402488349927633,20493.829000000002,47960.659441790907,0.16319161657074216,7826.7775461046867]
[1471,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",2.3402488349927633,17024.717999999997,39842.076465580321,0.16319224196663776,6501.9177830242679]
[1472,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",2.3402488349927633,37706.241000000002,88241.98657220637,0.16319195705051903,14400.382482743978]
[1473,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",2.3402488349927633,40178.973999999995,94028.797094704511,5.2423504156027118E-2,4929.3190352804722]
[1474,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",2.3402488349927633,40069.782000000007,93773.260643914007,0.16319195705051903,15303.041923488741]
[1475,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",2.3402488349927633,81563.575999999986,190879.06371184369,0.16319195705051903,31149.92796710648]
[1476,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",2.3402488349927633,49777.668000000005,116492.12954565656,0.1631928117982932,19010.67817292672]
[1477,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",2.3402488349927633,52598.654999999999,123093.94108593628,0.16319195705051903,20087.941146875233]
[1478,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",2.3402488349927633,82270.180999999997,192532.69523989377,0.16319195705051903,31419.787332409414]
[1479,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",2.3402488349927633,42704.952999999994,99940.216506670695,0.16319195705051903,16309.439519776177]
[1480,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",2.3402488349927633,35511.283000000003,83105.238669848331,0.16319224196663776,13562.130217705069]
[1481,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",2.3402488349927633,37938.220999999998,88784.877496947985,0.16319224196663776,14489.003211460227]
[1482,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",2.3402488349927633,24257.828999999998,56769.356056703662,0.16319156100731588,9264.2798322735925]
[1483,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",2.3402488349927633,3112.2359999999999,7283.4066732225374,0.16319156100731588,1188.5905044542874]
[1484,null,"CANYON CREEK UNIT 14 UPPER MESA","MESAVERDE",2.3402488349927633,20827.228999999999,48740.89840337749,0.16319138721769949,7954.0948246841272]
[1485,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",2.3402488349927633,33488.01,78370.276388726008,0.16319195705051903,12789.39877846628]
[1486,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",2.3402488349927633,42333.531999999999,99070.998944128864,0.16319156100731588,16167.550968246533]
[1487,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",2.3402488349927633,50885.589,119084.94037517057,0.16319156100731588,19433.657312287221]
[1488,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",2.3402488349927633,15388.153999999999,36012.109471189229,0.16318270853613154,5876.5535636083341]
[1489,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",2.3402488349927633,31871.381999999998,74586.964595109326,0.16319224196663776,12172.013973762125]
[1490,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",2.3402488349927633,126929.95699999999,297047.68399493152,0.16319604280784142,48477.006553206993]
[1491,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",2.3402488349927633,121683.281,284769.15659834706,0.16319138721769949,46471.873702098557]
[{"$f":"+A1516+1","v":1492},null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",2.3402488349927633,81646.462999999974,191073.0399170297,0.16319156100731588,31181.507650473257]
[1493,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",2.3402488349927633,48438.886999999995,113359.0488700961,0.16319668946844978,18499.821496891898]
[1494,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",2.3402488349927633,26236.569000000003,61400.100036457254,0.16319224196663776,10020.019981925296]
[1495,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",2.3402488349927633,18219.718000000001,42638.673823396683,0.16319224196663776,6958.3007757242949]
[1496,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",2.3402488349927633,14073.216999999997,32934.829688850346,0.16319156100731588,5374.6862684335792]
[1497,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",2.3402488349927633,24771.663,57971.85547658334,0.16319156100731588,9460.5175897141489]
[1498,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",2.3402488349927633,7470.3470000000007,17482.470863741684,0.16319195705051903,2852.9986343326832]
[1499,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",2.3402488349927633,58038.621999999996,135824.81752008534,0.16319195705051903,22165.517787132354]
[1500,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",2.3402488349927633,49952.677000000011,116901.69415401983,0.16319195705051903,19077.416251515715]
[1501,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",2.3402488349927633,4444.0019999999995,10400.070503205508,0.16319195705051903,1697.2078588814832]
[1502,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",2.3402488349927633,66966.771999999997,156718.91015622599,0.16319184592347247,25575.248239509358]
[1503,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",2.3402488349927633,27176.269999999997,63599.234206948771,0.16319156100731588,10378.858309101852]
[1504,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",2.3402488349927633,16015.22,37479.599947152798,0.16319156100731588,6116.3544213055793]
[1505,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",2.3402488349927633,14188.916999999998,33205.596479059008,0.16319156100731588,5418.8731235966716]
[1506,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",2.3402488349927633,3393.1849999999999,7940.897243164919,0.16319156100731588,1295.8874169107744]
[1507,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",2.3402488349927633,8990.9529999999995,21041.067283724689,0.16319156100731588,3433.7246152909961]
[1508,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",2.3402488349927633,14241.803,33329.362878946442,0.16319156100731588,5439.0707555945573]
[1509,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",2.3402488349927633,16649.627000000004,38964.270189814066,0.16319156100731588,6358.6400757865813]
[1510,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",2.3402488349927633,14567.208000000002,34090.891551097266,0.16319156100731588,5563.3458083546793]
[1511,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",2.3402488349927633,32712.917000000001,76556.365898464966,0.16319156100731588,12493.352856017742]
[1512,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",2.3402488349927633,20808.170999999998,48696.2979410802,0.16319156100731588,7946.8248762822204]
[1513,null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",2.3402488349927633,1274.9960000000001,2983.8079036204335,0.16319156100731588,486.93226953778532]
[1514,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",2.3402488349927633,40005.385999999999,93622.557979935795,0.16319156100731588,15278.411382243661]
[1515,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",2.3402488349927633,30327.566999999995,70974.053339914957,0.16319156100731588,11582.366555557222]
[1516,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",2.3402488349927633,17152.424999999996,40140.942623550734,0.16319156100731588,6550.663087042346]
[1517,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",2.3402488349927633,44434.5,103987.78685848594,0.16319156100731588,16969.92926313237]
[1518,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",2.3402488349927633,32246.671999999999,75465.236580393757,0.16319156100731588,12315.289759340854]
[1519,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",2.3402488349927633,45410.796000000009,106272.56243509405,0.16319195705051903,17342.827444556471]
[1520,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",2.3402488349927633,50987.566999999995,119323.59427086545,0.16319195705051903,19472.650871364633]
[1521,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",2.3402488349927633,58944.866999999998,137945.65632555337,0.16319156100731588,22511.566989945772]
[1522,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",2.3402488349927633,55441.660999999993,129747.2825653137,0.16319156100731588,21173.661578290841]
[1523,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",2.3402488349927633,107606.822,251826.73982277364,0.16319309671382989,41096.385507026374]
[1524,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",2.3402488349927633,65236.120999999992,152668.75616969692,0.16319195705051903,24914.313099801344]
[1525,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",2.3402488349927633,19962.081999999999,46716.239144530009,0.16319156100731588,7623.6959903869274]
[1526,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",2.3402488349927633,69973.193999999989,163754.68573922259,0.16319195705051903,26723.447641976454]
[1527,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",2.3402488349927633,60052.967000000011,140538.88605960889,0.15704964840367813,22071.582642706158]
[1528,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",2.3402488349927633,46444.843999999997,108692.49206242063,0.16319156100731588,17737.697449441712]
[1529,null,"CANYON CREEK UNIT 64","MESAVERDE",2.3402488349927633,46506.42,108836.59522468415,0.16319224196663776,17761.287982731668]
[1530,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",2.3402488349927633,65818.603000000003,154031.9089916012,0.16319195705051903,25136.76867656684]
[1531,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",2.3402488349927633,37247.141000000003,87167.578332061195,0.16319138721769949,14224.99802841655]
[1532,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",2.3402488349927633,157.006,367.4331085868738,0.13321607213810671,48.947995499437774]
[1533,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",2.3402488349927633,38354.919999999991,89760.056846240608,0.1631928117982932,14648.196063912643]
[1534,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",2.3402488349927633,46422.936000000002,108641.22189094362,0.16319195705051903,17729.373616742778]
[1535,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",2.3402488349927633,54263.428,126989.92415971369,0.16319195705051903,20723.734249320663]
[1536,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",2.3402488349927633,90599.887999999992,212026.28234247482,0.16319195705051903,34600.983961614373]
[1537,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",2.3402488349927633,41942.634999999995,98156.20269527669,0.16319195705051903,16018.302814489634]
[1538,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",2.3402488349927633,17918.772000000001,41934.38529750095,0.16319224196663776,6843.3663521919916]
[1539,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",2.3402488349927633,37724.701999999997,88285.189905949155,0.16319224196663776,14407.45807320222]
[1540,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",2.3402488349927633,37485.462,87725.308774665493,0.16319224196663776,14316.089816153222]
[1541,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",2.3402488349927633,16607.173999999999,38864.919606022107,0.16319184592347247,6342.4379721741043]
[1542,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",2.3402488349927633,91493.937999999995,214118.58181340009,0.16319195705051903,34942.430407010434]
[1543,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",2.3402488349927633,131161.27799999999,306950.0280356619,0.16319263801007278,50091.984812405462]
[1544,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",2.3402488349927633,155580.682,364097.50979787955,0.16319263801007278,59418.033116814287]
[1545,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",2.3402488349927633,6824.366,15970.714581064223,0.16319195705051903,2606.2921679791307]
[1546,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",2.3402488349927633,493.0200000000001,1153.7894806281324,0.16319156100731588,188.28870641752519]
[1547,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",2.3402488349927633,19578.683999999997,45818.992421691451,0.16319195705051903,7477.2910433787283]
[1548,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",2.3402488349927633,45776.815999999999,107129.14031367809,0.16319195705051903,17482.614064928781]
[1549,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",2.3402488349927633,30717.358,71886.261273555632,0.16319195705051903,11731.25966227648]
[1550,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",2.3402488349927633,23662.163000000004,55375.349394158875,0.16319195705051903,9036.8116399890605]
[1551,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",2.3402488349927633,21296.422000000002,49838.926775014261,0.16319195705051903,8133.3119977120905]
[1552,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.1402488349927631,64706.705000000002,138488.44999247041,0.17254442339236128,23895.409750452669]
[1553,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.1402488349927631,74294.603000000017,159008.93751699987,0.17254442339236128,27436.105438102746]
[1554,null,"TRAIL UNIT 104 MESA","MESAVERDE",2.1402488349927631,82328.332999999984,176203.11879014623,0.17257198175363464,30407.721400786631]
[1555,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.1402488349927631,48690.796000000002,104210.41941387029,0.17250250110305895,17976.557989891397]
[{"$f":"+A1580+1","v":1556},null,"TRAIL UNIT 114 MESA","MESAVERDE",2.1402488349927631,51274.379000000001,109739.92991972739,0.17254442339236128,18935.012931117501]
[1557,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.1402488349927631,87376.188000000024,187006.78457310869,0.17254442339236128,32266.977814626563]
[1558,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.1402488349927631,63269.076000000001,135411.5662000686,0.17254514929505801,23364.60890626847]
[1559,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.1402488349927631,88050.880999999994,188450.79548033641,0.17254442339236128,32516.133843986448]
[1560,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.1402488349927631,77981.225000000006,166899.22595755855,0.13600035617229708,22698.354175108652]
[1561,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.1402488349927631,45214.883000000002,96771.100665084086,0.13600035617229708,13160.904157636651]
[1562,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.1402488349927631,71168.940000000017,152319.24092266988,0.17254442339236128,26281.835596564237]
[1563,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.1402488349927631,91228.481,195251.65017840941,0.17254442339236128,33689.583396440685]
[1564,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.1402488349927631,21695.884000000002,46434.590455138132,0.17253861612493668,8011.7599774577266]
[1565,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.1402488349927631,113916.75400000002,243810.20003465723,0.18225340825525801,44435.239923712506]
[1566,null,"TRAIL UNIT 155 MESA","MESAVERDE",2.1402488349927631,75031.209000000003,160585.45765034852,0.17254442339236128,27708.125195477838]
[1567,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.1402488349927631,94486.115000000005,202223.79755174226,0.17254442339236128,34892.58854477897]
[1568,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.1402488349927631,68418.625,146432.88244805674,0.17254442339236128,25266.177267681371]
[1569,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.1402488349927631,73429.248000000007,157156.8624863947,0.17254442339236128,27116.540219867587]
[1570,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.1402488349927631,48634.019,104088.9025057659,0.17254442339236128,17959.959664401089]
[1571,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.1402488349927631,45816.972999999998,98059.723086144877,0.13600035617229708,13336.157265872525]
[1572,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.1402488349927631,59611.149000000005,127582.69219983002,0.17254442339236128,22013.68206046478]
[1573,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.1402488349927631,39025.451000000001,83524.17603781716,0.17250250110305895,14408.129269095645]
[1574,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.1402488349927631,75868.048999999999,162376.50348542386,0.17254442339236128,28017.160166360201]
[1575,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.1402488349927631,66784.538,142935.52965002993,0.17254442339236128,24662.728545746173]
[1576,null,"TRAIL UNIT 2 MESA","LANCE",2.1402488349927631,12853.053,27508.731709350239,0.13600035617229708,3741.1973103197952]
[1577,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",2.1402488349927631,45569.744999999995,97530.593647167276,0.13600035617229708,13264.195473710324]
[1578,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.1402488349927631,21515.838000000003,46049.247213393028,0.17191984109024158,7916.7792632517794]
[1579,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",2.1402488349927631,38781.784000000007,83002.668024940998,0.17254442339236128,14321.647494391027]
[1580,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",2.1402488349927631,47401.919000000009,101451.90191617134,0.17254639725361337,17505.160170162319]
[1581,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.1402488349927631,74806.662000000011,160104.87119519743,0.17254442339236128,27625.202682683612]
[1582,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.1402488349927631,160503.59600000002,343517.63435114914,0.17254442339236128,59272.052144227026]
[1583,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.1402488349927631,70877.474000000002,151695.43115572986,0.17254442339236128,26174.200700021047]
[1584,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.1402488349927631,43463.608999999989,93022.938526830956,0.17254442339236128,16050.589290375117]
[1585,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.1402488349927631,25529.581000000006,54639.655993103392,0.17254442339236128,9427.7679376870019]
[1586,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.1402488349927631,98115.520000000004,209991.62737470915,0.17254442339236128,36232.884262592779]
[1587,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.1402488349927631,20033.397000000001,42876.454590197514,0.17254442339236128,7398.0931343743923]
[1588,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.1402488349927631,14752.128999999999,31573.226905912954,0.13600035617229708,4293.9701047129147]
[1589,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",2.1402488349927631,83589.504000000001,178902.33855362292,0.13600035617229708,24330.781763349594]
[1590,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.1402488349927631,67018.44,143436.13813303239,0.17254442339236128,24749.10574779116]
[1591,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.1402488349927631,39556.169000000002,84660.044619026856,0.17251001251755713,14604.705356965267]
[1592,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.1402488349927631,49731.226999999999,106437.20064951065,0.17254442339236128,18365.145413566876]
[1593,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.1402488349927631,55505.417000000001,118795.4040700375,0.17254442339236128,20497.484496927191]
[1594,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.1402488349927631,75918.936000000002,162485.41432789015,0.17254442339236128,28035.952124874722]
[1595,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.1402488349927631,38220.728000000003,81801.868574575288,0.17254442339236128,14114.456245617812]
[1596,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.1402488349927631,65558.097999999998,140310.64286884139,0.13600035617229708,19082.297404926405]
[1597,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.1402488349927631,23175.503000000001,49601.343296121289,0.17254442339236128,8558.4351785158124]
[1598,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.1402488349927631,48766.9,104373.30091120859,0.17251001251755713,18005.439446691351]
[1599,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.1402488349927631,37973.216999999997,81272.133445177373,0.17254442339236128,14023.053403165171]
[1600,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.1402488349927631,79978.056000000011,171172.94117898599,0.17254442339236128,29534.936436102711]
[1601,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.1402488349927631,62257.318999999996,133246.1544595228,0.17254442339236128,22990.88089046787]
[1602,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.1402488349927631,66858.790999999997,143094.44954677462,0.17254442339236128,24690.14928769556]
[1603,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.1402488349927631,60242.811000000009,128934.60605943923,0.17254442339236128,22246.947257847194]
[1604,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.1402488349927631,53584.860000000008,114684.93418825032,0.17254442339236128,19788.245841302552]
[1605,null,"TRAIL UNIT 49 MESA","MESAVERDE",2.1402488349927631,120660.75700000001,258244.04459859492,0.1822542855269256,47066.083839900428]
[1606,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.1402488349927631,80077.760000000009,171386.33254883011,0.17254442339236128,29571.75592696937]
[1607,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.1402488349927631,59585.464,127527.71990850322,0.17254442339236128,22004.196898155242]
[1608,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.1402488349927631,67720.245999999999,144938.17760692333,0.17254442339236128,25008.274282726237]
[1609,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.1402488349927631,72684.557000000001,155563.03844121509,0.17254442339236128,26841.534769003192]
[1610,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.1402488349927631,28345.706000000002,60666.864243547381,0.17254442339236128,10467.729109925544]
[1611,null,"TRAIL UNIT 53 MESA","MESAVERDE",2.1402488349927631,124880.913,267276.22856108262,0.1822542855269256,48712.23807473138]
[1612,null,"TRAIL UNIT 54 MESA","MESAVERDE",2.1402488349927631,106301.71800000001,227512.12810722925,0.1822542855269256,41465.060356893438]
[1613,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.1402488349927631,119608.23600000003,255991.38775453952,0.17254442339236128,44169.886393517394]
[1614,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.1402488349927631,42392.403999999995,90730.293273542542,0.17254442339236128,15655.006137103233]
[1615,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.1402488349927631,58386.606999999996,124961.86761093031,0.17254442339236128,21561.473392960557]
[1616,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.1402488349927631,58809.02199999999,125865.94082256375,0.17250250110305895,21712.189595581855]
[1617,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",2.1402488349927631,80084.631999999998,171401.04033882415,0.13600035617229708,23310.602534382346]
[1618,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.1402488349927631,36921.092999999993,79020.326279909452,0.17254442339236128,13634.516634243229]
[1619,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.1402488349927631,59386.57,127102.03725671617,0.17254442339236128,21930.747730454514]
[{"$f":"+A1644+1","v":1620},null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.1402488349927631,92375.748000000021,197707.0870385851,0.17254442339236128,34113.255333656052]
[1621,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.1402488349927631,62806.675999999999,134421.91513876794,0.17254442339236128,23193.751838915636]
[1622,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.1402488349927631,40518.858999999997,86720.440769986031,0.17254442339236128,14963.128448988658]
[1623,null,"TRAIL UNIT 67 MESA","MESAVERDE",2.1402488349927631,121958.92300000001,261022.44286772213,0.17257198175363464,45045.160247857682]
[1624,null,"TRAIL UNIT 68 MESA","MESAVERDE",2.1402488349927631,130182.55,278623.05097388715,0.17254442339236128,48074.853674109843]
[1625,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.1402488349927631,45077.531999999999,96477.135347349002,0.17254442339236128,16646.591689055131]
[1626,null,"TRAIL UNIT 71 MESA","MESAVERDE",2.1402488349927631,79852.452000000005,170904.11736431555,0.17257198175363464,29493.262223415695]
[1627,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.1402488349927631,65904.381999999998,141051.77679641801,0.17254442339236128,24337.697495805991]
[1628,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.1402488349927631,82465.126000000004,176495.88984903143,0.17254442339236128,30453.38154512284]
[1629,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.1402488349927631,52696.044999999998,112782.64891997621,0.17250250110305895,19455.289019724107]
[1630,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.1402488349927631,51269.474000000009,109729.43199919177,0.17254442339236128,18933.201573471863]
[1631,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.1402488349927631,14632.210000000001,31316.570405869461,0.13600035617229708,4259.0647292930653]
[1632,null,"TRAIL UNIT 83 MESA","MESAVERDE",2.1402488349927631,28927.436999999998,61911.913338576545,0.17254442339236128,10682.555388122531]
[1633,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.1402488349927631,53325.275000000009,114129.35769441874,0.17254442339236128,19692.384215524035]
[1634,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.1402488349927631,27874.811999999998,59659.03390864229,0.17250250110305895,10291.332562632999]
[1635,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.1402488349927631,63862.348000000005,136681.31590690243,0.17254442339236128,23583.598841665658]
[1636,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.1402488349927631,44192.479000000007,94582.901695192166,0.17254442339236128,16319.752235773323]
[1637,null,"TRAIL UNIT 95 MESA","MESAVERDE",2.1402488349927631,127706.489,273323.66430326609,0.1822542855269256,49814.409155193025]
[1638,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.1402488349927631,137451.111,294179.58018621098,0.17254442339236128,50759.046037036685]
[1639,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",2.1402488349927631,83672.918999999994,179080.86741019381,0.14633312000000001,26205.462060439982]
[1640,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",2.1402488349927631,94731.839999999997,202749.71019672081,0.14633333333333334,29669.040925453482]
[1641,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",2.1402488349927631,123640.59599999999,264621.64154681086,0.14633333333333334,38722.966879683328]
[1642,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",2.1402488349927631,93207.078000000009,199486.34010257962,0.14633333333333334,29191.501101677488]
[1643,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",2.1402488349927631,94210.631999999998,201634.19538193193,0.14633333333333334,29505.80392422271]
[1644,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",2.1402488349927631,89575.998999999996,191714.92750306291,0.1516666666666667,29076.764004631215]
[1645,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",2.1402488349927631,48567.739000000001,103947.04681298259,0.12499994482758617,12993.375116613341]
[1646,null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",2.1402488349927631,95726.25,204877.99504072597,0.14633333333333334,29980.479940959569]
[1647,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",2.1402488349927631,92354.4,197661.39700645563,0.14633333333333334,28924.451095278011]
[1648,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",2.1402488349927631,93529.40400000001,200176.19794856748,0.14633333333333334,29292.450299807042]
[1649,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",2.1402488349927631,53589.696999999993,114695.28657186516,0.1516666666666667,17395.451796732887]
[]
[{"$f":"+A1674+1","v":1650},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1451:F1675)","v":12013082.933999997},{"$f":"SUM(G1451:G1675)","v":26791168.350164946},null,{"$f":"SUM(I1451:I1675)","v":4536206.2523202859}]
[]
[{"$f":"A1676+1","v":1651},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1686-F1676","v":9647503.3563595004},null,"+",{"$f":"I1676/F1676*F1678","v":3642950.3804172208}]
[]
[]
[{"$f":"A1678+1","v":1652},"Total Wexpro II Test Year Royalties",null,null,null,null,null,null,{"$f":"I1676+I1678","v":8179156.6327375062}]
[]
[{"$f":"A1681+1","v":1653},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S109","v":42664282.674735703}]
[]
[]
[{"$f":"A1683+1","v":1654},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":21660586.290359497},null,null,{"$f":"I1681+I1683","v":50843439.307473212}]
[]
[]
[]
[]
["Summary of WEXPRO I & WEXPRO II"]
[{"$f":"A1686+1","v":1655},"Total Wexpro Test Year Royalties",null,null,null,null,null,null,{"$f":"I1681+I1438","v":25956887.262302142}]
[]
[{"$f":"A1692+1","v":1656},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1683+I1440","v":245879892.49828276}]
[]
[]
[{"$f":"A1694+1","v":1657},"Total Wexpro Company Production",null,null,null,{"$f":"F1686+F1443","v":70696806.453251153},null,null,{"$f":"I1692+I1694","v":271836779.76058489}]

{"sheet":"Ut 1.2","index":19,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,1,7,6],[12,2,12,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$186+Calculations!$P$189-G16,0)","v":51544035}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S94","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$185+Calculations!$P$188","v":19810000},{"$f":"G17/E17","v":2.601919989904089},{"$f":"G15+G16","v":51544035}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$182","v":30543485.586154945},{"$f":"G19/E19","v":2.2982673932872819},{"$f":"ROUND(Calculations!P183,0)","v":70197097}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P191","v":1779209.4138450562},{"$f":"G21/E21","v":2.1401533570862745},{"$f":"ROUND(Calculations!P192,0)","v":3807781}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":52132695},{"$f":"G24/E24","v":2.4082567187443504},{"$f":"G17+G19+G21","v":125548913}]

{"sheet":"Ut 1.3 p1","index":20,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":false,"merged":[[10,1,10,2],[7,1,7,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING & PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D28+'Other Inputs'!D29+'Other Inputs'!D30","v":840902}," x",{"$f":"'Other Inputs'!E28","v":12},"x",{"$f":"'Other Inputs'!F28","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681}]
[{"$f":"A17+1","v":2},"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D31","v":75000}," x",{"$f":"'Other Inputs'!E31","v":5},"x",{"$f":"'Other Inputs'!F31","v":6.8088699999999998},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2553326}]
[{"$f":"A18+1","v":3},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D36","v":203542}," x",{"$f":"'Other Inputs'!E36","v":12},"x",{"$f":"'Other Inputs'!F36","v":0.86753000000000002},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2118945}]
[{"$f":"A19+1","v":4},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E321,0)","v":0}]
[{"$f":"A20+1","v":5},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":58032952}]
[]
[null,"Kern River Demand"]
[{"$f":"A21+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D62","v":1885}," x",{"$f":"'Other Inputs'!E62","v":12},"x",{"$f":"'Other Inputs'!F62","v":17.742041666666669},"=",{"$f":"ROUND(F24*H24*J24,0)","v":401325}]
[{"$f":"A24+1","v":7},"October - April",null,null,null,{"$f":"'Other Inputs'!D60","v":3000}," x",{"$f":"'Other Inputs'!E60","v":12},"x",{"$f":"'Other Inputs'!F60","v":3.5651333333333337},"=",{"$f":"ROUND(F25*H25*J25,0)","v":128345}]
[{"$f":"A25+1","v":8},"November - March",null,null,null,{"$f":"'Other Inputs'!D61","v":50000}," x",{"$f":"'Other Inputs'!E61","v":5},"x",{"$f":"J25","v":3.5651333333333337},"=",{"$f":"ROUND(F26*H26*J26,0)","v":891283}]
[{"$f":"A26+1","v":9},"December - February",null,null,null,{"$f":"'Other Inputs'!D67","v":56925}," x",{"$f":"'Other Inputs'!E67","v":3},"x",{"$f":"'Other Inputs'!F67","v":8.6999999999999993},"=",{"$f":"ROUND(F27*H27*J27,0)","v":1485743}]
[10,"November & March",null,null,null,{"$f":"'Other Inputs'!D69","v":6000}," x",{"$f":"'Other Inputs'!E69","v":2},"x",{"$f":"'Other Inputs'!F69","v":8.8449999999999989},"=",106140]
[11,"November - March",null,null,null,{"$f":"'Other Inputs'!D71","v":27000}," x",{"$f":"'Other Inputs'!E71","v":5},"x",{"$f":"'Other Inputs'!F71","v":8.7579999999999991},"=",1182330]
[12,"October - May",null,null,null,{"$f":"'Other Inputs'!D74","v":30000}," x",{"$f":"'Other Inputs'!E74","v":8},"x",{"$f":"'Other Inputs'!F74","v":6.1296750000000007},"=",1471122]
[13,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L30)","v":5666288}]
[]
[{"$f":"A31+1","v":14},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L31","v":63699240}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A33+1","v":15},"QPC Commodity (SNG)",null,null,null,{"$f":"F40-(D43*F43*H43)-(D44*F44*H44)-(D45*F45*H45)-(D46*F46*H46)-(D47*F47*H47)-(D48*F48*H48)","v":121595549.46327962},null,null,"x",{"$f":"'Other Inputs'!F44","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F38*J38,0)","v":324660}]
[]
[{"$f":"A38+1","v":16},"Total ACA",null,null,null,{"$f":"Calculations!$P$173","v":133383997.84225374},null,null,"x",{"$f":"'Other Inputs'!F45","v":1.2999999999999999E-3},"=",{"$f":"ROUND(F40*J40,0)","v":173399}]
[]
[null,"Kern River Commodity"]
[{"$f":"A40+1","v":17},"January - December",null,{"$f":"'Other Inputs'!C80","v":0.4501250370227553},"x",{"$f":"'Other Inputs'!D80","v":4885}," x",{"$f":"'Other Inputs'!E80","v":365},"x",{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D43*F43*H43*J43,0)","v":3531}]
[{"$f":"A43+1","v":18},"November - March",null,{"$f":"'Other Inputs'!C81","v":0.4501250370227553},"x",{"$f":"'Other Inputs'!D81","v":50000}," x",{"$f":"'Other Inputs'!E81","v":151},"x",{"$f":"'Other Inputs'!F81","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D44*F44*H44*J44,0)","v":14953}]
[{"$f":"A44+1","v":19},"November & March",null,{"$f":"'Other Inputs'!C85","v":0.4501250370227553},"x",{"$f":"'Other Inputs'!D85","v":6000}," x",{"$f":"'Other Inputs'!E85","v":61},"x",{"$f":"'Other Inputs'!F85","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D45*F45*H45*J45,0)","v":725}]
[{"$f":"A45+1","v":20},"December - February",null,{"$f":"'Other Inputs'!C84","v":0.4501250370227553},"x",{"$f":"'Other Inputs'!D84","v":56925}," x",{"$f":"'Other Inputs'!E84","v":90},"x",{"$f":"'Other Inputs'!F84","v":4.4000000000000003E-3},"=",10147]
[21,"November - March",null,{"$f":"'Other Inputs'!C85","v":0.4501250370227553},"x",{"$f":"'Other Inputs'!D87","v":27000}," x",{"$f":"'Other Inputs'!E87","v":151},"x",{"$f":"'Other Inputs'!F87","v":4.4000000000000003E-3},"=",8075]
[22,"December - February",null,{"$f":"'Other Inputs'!C90","v":0.4501250370227553},"x",{"$f":"'Other Inputs'!D90","v":30000}," x",{"$f":"'Other Inputs'!E90","v":243},"x",{"$f":"'Other Inputs'!F90","v":4.4000000000000003E-3},"=",14438]
[{"$f":"A48+1","v":23},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L48)","v":51869}]
[]
[{"$f":"A49+1","v":24},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L40+L49+L38","v":549928}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A51+1","v":25},"Wexpro I Gathering Demand",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!E203","v":11774616}]
[{"$f":"A56+1","v":26},"Wexpro I Gathering Commodity",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D203","v":6839686.4580105804}]
[{"$f":"A57+1","v":27},null,"Total Wexpro I Gathering (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L56+L57","v":18614302.45801058}," 1/"]
[]
[{"$f":"A58+1","v":28},"Wexpro II Gathering",null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D206","v":9247770.7108060829},null,{"$f":"'Other Inputs'!D206","v":9247770.7108060829}]
[{"$f":"A60+1","v":29},"Other Wexpro I Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D195,0)","v":2040976}]
[{"$f":"A61+1","v":30},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$197,0)","v":3842730}]
[{"$f":"A62+1","v":31},null,"Total Wexpro II Gathering, Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L60:L62)","v":15131476.710806083}]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$f":"A63+1","v":32},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D20","v":25000},"x",{"$f":"'Other Inputs'!E20","v":3},"x ",{"$f":"'Other Inputs'!F20","v":11.653333333333334},"=",{"$f":"ROUND(F68*H68*J68,0)","v":874000}]
[{"$f":"A68+1","v":33},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D23","v":83333.333333333328},"x",{"$f":"'Other Inputs'!E23","v":3},"x ",{"$f":"'Other Inputs'!F23","v":5.9512600000000004},"=",{"$f":"ROUND(F69*H69*J69,0)","v":1487815}]
[{"$f":"A69+1","v":34},null,"Total Peak Hour Service",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L68:L69)","v":2361815}]
[]
[]
[{"$f":"A70+1","v":35},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M71)","v":100356762.16881667}]
[]
[]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":21,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[6,1,6,10],[9,1,9,2],[35,9,35,10],[13,1,13,2]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E181","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Ryckman Demand",null,{"$f":"'Other Inputs'!E182","v":2500000},"x",12,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":2700000}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E183","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E184","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[5,null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":16725058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A20+1","v":6},"Aquifer Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":942036.98348999035},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":36476}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":922125.19836425781},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":35705}]
[{"$f":"A24+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S28","v":2500161.9873046894},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":37502}]
[{"$f":"A25+1","v":9},"Ryckman Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":2033588.0851745605},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",20336]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":13542869.794845589},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D27*H27,0)","v":142065}]
[{"$f":"A27+1","v":11},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":13017604.408264169},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":231844}]
[{"$f":"A28+1","v":12},null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":503928}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":17228986}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A31+1","v":14},null,{"$f":"+'Rate Base'!H8","v":"2017-03-19"},{"$f":"+'Rate Base'!H206","v":8937825.6400000006}]
[{"$f":"A38+1","v":15},null,{"$f":"+'Rate Base'!I8","v":"2017-04-18"},{"$f":"+'Rate Base'!I206","v":5265628.42}]
[16,null,{"$f":"+'Rate Base'!J8","v":"2017-05-18"},{"$f":"+'Rate Base'!J206","v":9895288.8399999999}]
[17,null,{"$f":"+'Rate Base'!K8","v":"2017-06-17"},{"$f":"+'Rate Base'!K206","v":21769885.129999999}]
[18,null,{"$f":"+'Rate Base'!L8","v":"2017-07-17"},{"$f":"+'Rate Base'!L206","v":34448175.630000003}]
[19,null,{"$f":"+'Rate Base'!M8","v":"2017-08-16"},{"$f":"+'Rate Base'!M206","v":48018857.409999996}]
[20,null,{"$f":"+'Rate Base'!N8","v":"2017-09-17"},{"$f":"+'Rate Base'!N206","v":58860691.740000002}]
[21,null,{"$f":"+'Rate Base'!O8","v":"2017-10-19"},{"$f":"+'Rate Base'!O206","v":59031895.799999997}]
[22,null,{"$f":"+'Rate Base'!P8","v":"2017-11-18"},{"$f":"+'Rate Base'!P206","v":59289969.149999999}]
[23,null,{"$f":"+'Rate Base'!Q8","v":"2017-12-18"},{"$f":"+'Rate Base'!Q206","v":52891066.75}]
[24,null,{"$f":"+'Rate Base'!R8","v":"2018-01-18"},{"$f":"+'Rate Base'!R206","v":36606333}]
[25,null,{"$f":"+'Rate Base'!S8","v":"2018-02-17"},{"$f":"+'Rate Base'!S206","v":23198516}]
[26,null,{"$f":"+'Rate Base'!T8","v":"2018-03-19"},{"$f":"+'Rate Base'!T206","v":9114305}]
[]
[]
[{"$f":"A50+1","v":27},"12-Month Average   3/",null,{"$f":"(SUM(D39:D49)+D38/2+D50/2)/12","v":34858531.099166669},null,"x ",null,{"$f":"'Other Inputs'!E311","v":9.3299999999999994E-2},null,"  =",{"$f":"D53*H53","v":3252300.95155225}]
[]
[]
[{"$f":"A53+1","v":28},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K53+K31","v":20481286.951552249}]
[]
[]
[]
["1/","Dominion Energy Questar Pipeline, LLC Tariff included in DEU Exhibit 1.9."]
["2/","Dominion Energy planned volumes."]
["3/","(½ of Line 14 + sum of Lines 15 through 25 + ½ of Line 26) / 12"]

{"sheet":"Ut 1.4 p1","index":22,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D214","v":220993340.45311171}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.4 p3'!H28","v":-14088956.593735453}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":206904383.85937625},{"$f":"F22","v":46952524.059509903},{"$f":"E17/F22","v":4.4066722291039264}]
[]
[{"$f":"A17+1","v":4},null,null,"Gathering  4/",{"$f":"'Ut 1.3 p1'!L61+'Ut 1.3 p1'!M58","v":20655278.45801058}]
[]
[]
[{"$f":"A19+1","v":5},"Total Wexpro I Cost of Production",null,null,{"$f":"SUM(E17:E19)","v":227559662.31738684},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E315)","v":46952524.059509903},{"$f":"E22/F22","v":4.8465906120183595}]
[]
[null,"WEXPRO II"]
[{"$f":"A22+1","v":6},null,"Wexpro II Production  5/",null,{"$f":"'Other Inputs'!D235","v":50843439.307473212}]
[{"$f":"A25+1","v":7},null,"Wexpro II Revenue Sharing Credits  6/",null,{"$f":"-'Ut 1.4 p3'!H44","v":-1439101.5523837269}]
[{"$f":"A26+1","v":8},null,null,"Net Cost of Wexpro II Production",{"$f":"E25+E26","v":49404337.755089484},{"$f":"F32","v":20740162.997123253},{"$f":"E27/F32","v":2.3820612095450779}]
[]
[{"$f":"A27+1","v":9},null,null,"Gathering  7/",{"$f":"'Ut 1.3 p1'!L60","v":9247770.7108060829}]
[]
[]
[{"$f":"A29+1","v":10},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E27:E29)","v":58652108.465895563},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E315)","v":20740162.997123253},{"$f":"E32/F32","v":2.82794828922178}]
[]
[{"$f":"A32+1","v":11},"Sales of Cost-of-Service Gas 8/",null,null,{"$f":"-'Other Inputs'!E253","v":0},{"$f":"'Other Inputs'!F253","v":0},{"$f":"'Other Inputs'!G253","v":0}]
[]
[]
[{"$f":"A34+1","v":12},"Total Cost-of-Service Production",null,null,{"$f":"E22+E32+E34","v":286211770.7832824},{"$f":"F22+F32","v":67692687.05663316},{"$f":"E37/F37","v":4.228104736687901}]
[]
[{"$f":"A37+1","v":13},"Dominion Energy Contract Gas  9/",null,null,{"$f":"'Ut 1.2'!G24","v":125548913},{"$f":"'Ut 1.2'!E24","v":52132695},{"$f":"E39/F39","v":2.4082567187443504}]
[]
[{"$f":"A39+1","v":14},"Injection / Withdrawal Adjustment  10/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":-1335832.7370310351}]
[]
[{"$f":"A41+1","v":15},"Transportation, Other Costs & Peak Hour Service 11/",null,null,{"$f":"'Ut 1.3 p1'!M33+'Ut 1.3 p1'!M51+'Ut 1.3 p1'!L62+'Ut 1.3 p1'!M70","v":70453713},{"$f":"'Ut 1.3 p1'!F40","v":133383997.84225374},{"$f":"E43/F43","v":0.52820213923503712}]
[]
[{"$f":"A43+1","v":16},"Storage and Working Gas  12/",null,null,{"$f":"'Ut 1.3 p2'!K56","v":20481286.951552249}]
[]
[null,"Gas Management Costs",null,null,{"$f":"'Ut 1.3 p1'!M65","v":0}]
[]
[]
[{"$f":"A45+1","v":17},"Dominion Energy - Related Gas Costs for Rate Purposes  13/",null,null,{"$f":"E37+E39+E41+E43+E45+E47","v":501359850.99780363},{"$f":"'Ut 1.6 p1'!H20","v":115360287},{"$f":"E50/F50","v":4.3460350527543641}]
[]
[]
["1/","Estimated into-pipe volumes used for Wexpro dths."]
["2/","DEU Exhibit 1.1, Page 18, Line 1425, Column H."]
["3/","DEU Exhibit 1.4, Page 3, Line 8."]
["4/","DEU Exhibit 1.3, Page 1, Lines 27 + 29."]
["5/","DEU Exhibit 1.1, Page 21, Line 1654, Column H."]
["6/","DEU Exhibit 1.4, Page 3, Line 16."]
["7/","DEU Exhibit 1.3, Page 1, Line 28."]
["8/","DEU Exhibit 1.4, Page 3, Line 17."]
["9/","DEU Exhibit 1.2, Line 6."]
["10/","DEU Exhibit 1.4, Page 2, Line 6."]
["11/","DEU Exhibit 1.3, Page 1, Lines 14 + 24 + 30 +34."]
["12/","DEU Exhibit 1.3, Page 2, Line 28."]
["13/","DEU Exhibit 1.6, Page 1, Line 4."]

{"sheet":"Ut 1.4 p2","index":23,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,2,10,3],[7,1,7,8]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F37","v":67692687.05663316},{"$f":"H15/E15","v":4.228104736687901},null,{"$f":"'Ut 1.4 p1'!E37","v":286211770.7832824}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":52132695},{"$f":"H16/E16","v":2.4082567187443504},null,{"$f":"'Ut 1.2'!G24","v":125548913}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":119825382.05663316},{"$f":"(+H15+H16)/(+E15+E16)","v":3.4363394192114627},null,{"$f":"SUM(H15:H16)","v":411760683.7832824}]
[]
[]
[null,null,"Storage  3/"]
[null,{"$f":"B17+1","v":4},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S37","v":15973317.691802986},{"$f":"'Ut Storage'!L27","v":4.04744898450629},null,{"$f":"E21*F21","v":64651188.470884353}]
[null,{"$f":"B21+1","v":5},"    Injections",null,{"$f":"-'Monthly Inputs'!S29","v":-16985068.765640266},{"$f":"'Ut Storage'!K27","v":3.8850017105260717},null,{"$f":"E22*F22","v":-65987021.207915388}]
[null,{"$f":"B22+1","v":6},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":-1335832.7370310351}]
[]
[]
[]
[]
[]
[null,"1/","DEU Exhibit 1.4, Page 1, Line 12."]
[null,"2/","DEU Exhibit 1.2, Line 6."]
[null,"3/","Dominion Energy planned volumes."]

{"sheet":"Ut 1.4 p3","index":24,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,3,7,8],[11,6,11,7],[12,6,12,7],[10,6,10,7],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES  1/"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!E7","v":"2019-05-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F221","v":2451393}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F222","v":3053672.9999999995}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F223","v":557154.4442610445}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F226","v":-91874.767858646228}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":465279.67640239827}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F224","v":8118610.9173330544}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F225","v":0}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B25+1","v":8},null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H25)","v":14088956.593735453}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B28+1","v":9},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E242","v":0}]
[]
[null,{"$f":"B31+1","v":10},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E243","v":480000}]
[]
[null,{"$f":"B33+1","v":11},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E244","v":1676934.1990505774}]
[null,{"$f":"B35+1","v":12},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E247","v":-281844.00776862953}]
[null,{"$f":"B36+1","v":13},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F35+F36","v":1395090.1912819478}]
[]
[null,{"$f":"B37+1","v":14},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E245","v":0}]
[]
[null,{"$f":"B39+1","v":15},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E246","v":-435988.63889822084}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B41+1","v":16},null,null,"Total Wexpro II",null,null,{"$f":"SUM(H31:H41)","v":1439101.5523837269}]
[]
[null,17,null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E253","v":0}]
[]
[]
[null,18,null,null,"Grand Total (Line 8 + Line 16 + Line 17)",null,null,{"$f":"H28+H44+H46","v":15528058.146119179}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.5","index":25,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,2]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Dominion Energy Production (DEU Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E15+'Ut 1.4 p1'!E25","v":271836779.76058495},{"$f":"CHOOSE($D15,F$53,F$56)*$E15","v":9953874.1591089554},261882905.60147598]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (DEU Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E16+'Ut 1.4 p1'!E26+'Ut 1.4 p1'!E34","v":-15528058.146119179},-568592.43571795768,-14959465.710401222]
[{"$f":"A16+1","v":3},"Gathering (DEU Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L56","v":11774616},326481.71015546779,11448134.289844532]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L61+'Ut 1.3 p1'!L57+'Ut 1.3 p1'!L60","v":18128433.168816663},663810.62423982553,17464622.544576839]
[{"$f":"A18+1","v":5},"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(E15:E18)","v":286211770.78328246},{"$f":"SUM(F15:F18)","v":10375574.057786291},{"$f":"SUM(G15:G18)","v":275836196.72549617}]
[]
[{"$f":"A19+1","v":6},"Dominion Energy Contract Gas (DEU Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E39","v":125548913},{"$f":"CHOOSE($D21,F$53,F$56)*$E21","v":4597236.9225222794},{"$f":"CHOOSE($D21,G$53,G$56)*$E21","v":120951676.07747772}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (DEU Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E41","v":-1335832.7370310351},{"$f":"CHOOSE($D24,F$53,F$56)*$E24","v":-48914.319003248318},{"$f":"CHOOSE($D24,G$53,G$56)*$E24","v":-1286918.4180277868}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (DEU Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M33","v":63699240},{"$f":"CHOOSE($D27,F$53,F$56)*$E27","v":1766226.330506539},{"$f":"CHOOSE($D27,G$53,G$56)*$E27","v":61933013.669493459}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M51","v":549928},{"$f":"CHOOSE($D28,F$53,F$56)*$E28","v":20136.767781723705},{"$f":"CHOOSE($D28,G$53,G$56)*$E28","v":529791.23221827624}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (DEU Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J20","v":16725058},{"$f":"CHOOSE($D31,F$53,F$56)*$E31","v":463745.53006988828},{"$f":"CHOOSE($D31,G$53,G$56)*$E31","v":16261312.469930112}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J29","v":503928},{"$f":"CHOOSE($D32,F$53,F$56)*$E32","v":18452.381247560523},{"$f":"CHOOSE($D32,G$53,G$56)*$E32","v":485475.61875243951}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (DEU Exhibit 1.3, p 1)",null,2,{"$f":"'Ut 1.3 p1'!L62","v":3842730},{"$f":"CHOOSE($D35,F$53,F$56)*$E35","v":140709.62318314967},{"$f":"CHOOSE($D35,G$53,G$56)*$E35","v":3702020.3768168502}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (DEU Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K53","v":3252300.95155225},{"$f":"CHOOSE($D38,F$53,F$56)*$E38","v":119089.82451827638},{"$f":"CHOOSE($D38,G$53,G$56)*$E38","v":3133211.1270339736}]
[]
[{"$f":"A38+1","v":14},"Peak Hour Service (DEU Exhibit 1.3, p 1)",null,1,{"$f":"'Ut 1.3 p1'!M70","v":2361815},{"$f":"CHOOSE($D40,F$53,F$56)*$E40","v":65487.435027251522},{"$f":"CHOOSE($D40,G$53,G$56)*$E40","v":2296327.5649727485}]
[]
[]
[{"$f":"A40+1","v":15},"Totals",null,null,{"$f":"SUM(E19:E40)","v":501359850.99780369},{"$f":"SUM(F19:F40)","v":17517744.553639714},483842106.44416392]
[]
[]
[]
[]
[]
[]
["1/","Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F52:G52)","v":1343119},{"$f":"'Other Inputs'!$E$160","v":37241.45127639846},{"$f":"'Other Inputs'!$E$159","v":1305877.5487236015}]
[null,null,null," Percent-",{"$f":"F53+G53","v":1},{"$f":"F52/E52","v":2.7727588751554004E-2},{"$f":"G52/E52","v":0.97227241124844599}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F55+G55","v":115360287},{"$f":"'Ut 1.6 p1'!H19","v":4224159},{"$f":"'Ut 1.6 p1'!H18","v":111136128}]
[null,null,null," Percent-",{"$f":"F56+G56","v":1},{"$f":"F55/E55","v":3.6617098568764828E-2},{"$f":"G55/E55","v":0.96338290143123517}]

{"sheet":"Ut 1.6 p1","index":26,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Dominion Energy - Related Gas Costs (DEU Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G43","v":483842106.44416392}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales:",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A13+1","v":2},"Utah",null,{"$f":"Calculations!P13","v":110568023},null,{"$f":"Calculations!P17","v":568105},null,{"$f":"D18+F18","v":111136128}]
[{"$f":"A18+1","v":3},"Wyoming",null,{"$f":"Calculations!P32","v":4079915},null,{"$f":"Calculations!P36","v":144244},null,{"$f":"D19+F19","v":4224159}]
[{"$f":"A19+1","v":4},"Total Dth",null,null,null,null,null,{"$f":"SUM(H18:H19)","v":115360287}]
[]
[{"$f":"A20+1","v":5},"Supplier Non-Gas Costs  2/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-113468172.51612754}]
[]
[]
[{"$f":"A22+1","v":6},"Commodity Portion of Test-Year Gas Cost (Lines 1 + 5)",null,null,null,null,null,null,null,{"$f":"J13+J22","v":370373933.92803639}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!E5","v":"18-057-04"},null,{"$f":"'Control Panel'!E9","v":"17-057-20"},null,"Difference"]
[]
[{"$f":"A25+1","v":7},"Gas Cost (line 6/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J25)/H18,5)","v":3.3326199999999999},null,{"$f":"'Other Inputs'!F135","v":4.0867599999999999},null,{"$f":"F31-H31","v":-0.75414000000000003}]
[{"$f":"A31+1","v":8},"191 Account Amortization (Commodity Portion)   3/",null,null,null,{"$f":"'Other Inputs'!F136","v":0.13552},null,{"$f":"'Other Inputs'!F136","v":0.13552},null,{"$f":"F32-H32","v":0}]
[{"$f":"A32+1","v":9},"Total Sales Unit Commodity Cost (Lines 7 + 8)",null,null,null,{"$f":"F31+F32","v":3.46814},null,{"$f":"H31+H32","v":4.2222799999999996},null,{"$f":"J31+J32","v":-0.75414000000000003}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","DEU Exhibit 1.5, Line 15, Column E."]
[]
["2/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["3/","Amortization from Docket No. 17-057-20.",null,null,null,null,{"$f":"15003719/110713192","v":0.13551880068637168}]
[null,"Commodity amortization will be adjusted in the 2018 fall pass-through."]

{"sheet":"Ut 1.6 p2","index":27,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,2,7,5]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.5'!G27+'Ut 1.5'!G31+'Ut 1.5'!G17+'Ut 1.5'!G40+(+'Ut 1.3 p1'!L38+'Ut 1.3 p1'!L49+'Ut 1.3 p1'!L61+'Ut 1.3 p1'!L62+'Ut 1.3 p1'!L57+'Ut 1.3 p1'!L60)*'Ut 1.5'!G56","v":113468172.51612754}]
[null,{"$f":"B14+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E46","v":8079403}]
[null,{"$f":"1+B15","v":3},"     Total",null,null,{"$f":"SUM(F14:F15)","v":121547575.51612754}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E259-(D29*('Other Inputs'!G111-'Other Inputs'!F260))","v":120505026.08275001}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":1042549.4333775342}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":568105},{"$f":"'Ut 1.6 p3'!E24","v":0.17863999999999999},{"$f":"D29*E29","v":101486.2772}]
[null," 6c","IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":568105},{"$f":"'Ut 1.6 p3'!I24","v":0.17863999999999999},{"$f":"D30*E30","v":101486.2772}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":0.86587938781636853},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","DEU Exhibit 1.6, Page 1, Line 5."]
[]
[null,"2/","March 2018 SNG Balance",null,{"$f":"'Other Inputs'!E154","v":-11920597}]
[null,null,"Expected March 2018 SNG Balance",null,-20000000]
[null,null,"SNG Amortization",null,{"$f":"E44-E45","v":8079403}]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 04/05/18"}]

{"sheet":"Ut 1.6 p3","index":28,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[12,4,12,5],[12,6,12,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!"]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G103","v":1.2841800000000001},{"$f":"'Other Inputs'!E103","v":1.2336800000000001},{"$f":"ROUND(E16*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.20913},{"$f":"I16-G16","v":8.6169999999999858E-2},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.2952999999999999},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":1.3877787807814457E-16}]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G104","v":0.60294000000000003},{"$f":"'Other Inputs'!E104","v":0.57923000000000002},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.56769999999999998},{"$f":"I17-G17","v":4.0460000000000051E-2},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.60816000000000003},null,{"$f":"ROUND(G17*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H17","v":0}]
[null," "]
[null,{"$f":"B17+1","v":3},"FS","Winter",{"$f":"'Other Inputs'!G106","v":1.25074},{"$f":"'Other Inputs'!E106","v":1.2015499999999999},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.17764},{"$f":"I19-G19","v":8.393000000000006E-2},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.2615700000000001},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":0}]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G107","v":0.60294000000000003},{"$f":"'Other Inputs'!E107","v":0.57923000000000002},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.56769999999999998},{"$f":"I20-G20","v":4.0460000000000051E-2},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.60816000000000003},null,{"$f":"ROUND(G20*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H20","v":0}]
[]
[null,{"$f":"B20+1","v":5},"NGV",null,{"$f":"'Other Inputs'!G109","v":0.92669000000000001},{"$f":"'Other Inputs'!E109","v":0.89024000000000003},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.87253000000000003},{"$f":"I22-G22","v":6.2180000000000013E-2},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.93471000000000004},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":0}]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F260","v":0.17863999999999999},{"$f":"'Other Inputs'!F260","v":0.17863999999999999},{"$f":"'Other Inputs'!$F$54","v":0.17863999999999999},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$54","v":0.17863999999999999}]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Dominon Energy Utah Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","DEU Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C."]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Dominion Energy Utah rates) x (1+DEU Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$f":"\"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E313,\"0.000%\")","v":"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.460%"}]
[null,null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$48,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$50,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$313,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F48+'Other Inputs'!F50)/(1-('Other Inputs'!$E$313)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00130)  /  ( 1 -  0.00460 )  =  $0.17864"}]
[]
[null,"5/",{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$324,\"0.00%\")&\"    \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$324,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$324)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.25%    $0.17864  /  ( 1 -  0.00250 )  =  $0.17909"}]

{"sheet":"Ut 1.7","index":29,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"Billed at Tax Adjusted",null,"   Billed at"]
[null,null,"Rate",null,"Usage","Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J116","v":"2018-06-01"},null,{"$f":"'Control Panel'!E5","v":"18-057-04"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":128.22999999999999},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":117.16},null,{"$f":"H16-F16","v":-11.069999999999993}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":108.66},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":99.37},null,-9.289999999999992]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":89.09},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":81.59},null,-7.5]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":63.37},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":57.15},null,-6.2199999999999989]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":36.76},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":33.47},null,-3.2899999999999991]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":27.9},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":25.57},null,-2.3299999999999983]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":20.39},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":18.89},null,-1.5]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":19.03},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":17.68},null,-1.3500000000000014]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":20.39},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":18.89},null,-1.5]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":27.9},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":25.57},null,-2.3299999999999983]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":58.11},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":53.43},null,-4.68]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":100.51},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":91.96},null,-8.5500000000000114]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":700.33999999999992},null,{"$f":"SUM(H16:H27)","v":640.73},null,{"$f":"H30-F30","v":-59.6099999999999}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-8.51},"%"]

{"sheet":"Ut 1.7 Tot","index":30,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[14,5,14,6],[14,7,14,8],[7,1,7,9],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8],[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J116","v":"2018-06-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":128.22999999999999},null,{"$f":"'CET & DSM'!D107","v":137.69999999999999},null,{"$f":"H17-F17","v":9.4699999999999989}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":108.66},null,{"$f":"'CET & DSM'!D108","v":116.61},null,7.9500000000000028]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":89.09},null,{"$f":"'CET & DSM'!D109","v":95.52},null,6.4299999999999926]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":63.37},null,{"$f":"'CET & DSM'!D110","v":63.51},null,0.14000000000000057]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":36.76},null,{"$f":"'CET & DSM'!D111","v":36.840000000000003},null,8.00000000000054E-2]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":27.9},null,{"$f":"'CET & DSM'!D112","v":27.95},null,5.0000000000000711E-2]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":20.39},null,{"$f":"'CET & DSM'!D113","v":20.43},null,3.9999999999999147E-2]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":19.03},null,{"$f":"'CET & DSM'!D114","v":19.059999999999999},null,2.9999999999997584E-2]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":20.39},null,{"$f":"'CET & DSM'!D115","v":20.43},null,3.9999999999999147E-2]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$116)+'Other Inputs'!$G$120,2)","v":27.9},null,{"$f":"'CET & DSM'!D116","v":27.95},null,5.0000000000000711E-2]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":58.11},null,{"$f":"'CET & DSM'!D117","v":62.12},null,4.009999999999998]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$118)+'Other Inputs'!$G$120,2)","v":100.51},null,{"$f":"'CET & DSM'!D118","v":107.82},null,7.3099999999999881]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":700.33999999999992},null,{"$f":"SUM(H17:H28)","v":735.93999999999983},null,{"$f":"H31-F31","v":35.599999999999909}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":5.08},"%"]

{"sheet":"Ut 1.8 p1","index":31,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[38,0,38,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null,"DEU Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting All Firm Sales Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
[]
[]
["Date Issued: May 1, 2018"]
["To Become Effective June 1, 2018"]

{"sheet":"LEG - PR","index":32,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[[6,0,6,11],[1,0,1,11],[2,0,2,11],[5,0,5,11]]}
[]
["LEGISLATIVE TARIFF"]
["SHEETS"]
[]
[]
["PROPOSED TARIFF"]
["SHEETS"]

{"sheet":"Ut 1.8","index":33,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,2,3,4],[2,2,2,7],[3,5,3,7]]}
["SUMMARY OF PROPOSED RATES"]
[]
["UTAH RATE CLASSES",null,"Rates per Dth Used Each Month"]
[null,null,"All Season Rates or Summer Rates:  Apr. 1 - Oct. 31",null,null,"Winter Rates:  Nov. 1 - Mar. 31"]
["UT GS",null,"First 45 Dth","All Over 45 Dth",null,"First 45 Dth","All Over 45 Dth"]
[null,"Distribution Non-Gas Cost",{"$f":"2.11011-0.1141","v":1.9960100000000001},{"$f":"1.01362-0.1141","v":0.89951999999999999},null,{"$f":"2.793-0.14656","v":2.6464400000000001},{"$f":"1.6965-0.14656","v":1.5499399999999999}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.60816000000000003},{"$f":"C7","v":0.60816000000000003},null,{"$f":"'Ut 1.6 p3'!I16","v":1.2952999999999999},{"$f":"F7","v":1.2952999999999999},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.46814},{"$f":"C8","v":3.46814},null,{"$f":"D8","v":3.46814},{"$f":"F8","v":3.46814}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":6.0723099999999999},{"$f":"SUM(D6:D9)","v":4.9758200000000006},null,{"$f":"SUM(F6:F9)","v":7.4098800000000002},{"$f":"SUM(G6:G9)","v":6.3133799999999995}]
[]
[null,"BSF Category 1",6.75]
[null,"BSF Category 2",18.25]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]
[]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",{"$f":"0.90927-0.02696","v":0.88231000000000004},{"$f":"0.49229-0.02696","v":0.46533000000000002},{"$f":"0.05336-0.02696","v":2.6399999999999996E-2},{"$f":"1.37712-0.0444","v":1.3327199999999999},{"$f":"0.96014-0.0444","v":0.91574},{"$f":"0.52121-0.0444","v":0.47680999999999996}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.60816000000000003},{"$f":"C20","v":0.60816000000000003},{"$f":"D20","v":0.60816000000000003},{"$f":"'Ut 1.6 p3'!$I$19","v":1.2615700000000001},{"$f":"F20","v":1.2615700000000001},{"$f":"G20","v":1.2615700000000001}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.46814},{"$f":"C21","v":3.46814},{"$f":"D21","v":3.46814},{"$f":"E21","v":3.46814},{"$f":"F21","v":3.46814},{"$f":"G21","v":3.46814}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":4.9586100000000002},{"$f":"SUM(D19:D22)","v":4.5416299999999996},4.1027000000000005,6.06243,5.6454500000000003,5.2065200000000003]
[]
[null,"Minimum Monthly DNG Charge:",143,null,null,218]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",{"$f":"C14","v":63.5}]
[null,"BSF Category 4",{"$f":"C15","v":420.25}]
[]
[]
["UT Future Rate Class"]
[null,null,"First 10,000 Dth","All Over 10,000 Dth"]
[null,"Distribution Non-Gas Cost"]
[null,"Supplier Non-Gas Cost"]
[null,"Commodity Cost"]
[]
[null,"Total Rate",{"$f":"SUM(C35:C38)","v":0},{"$f":"SUM(D35:D38)","v":0}]
[]
[null,"Minimum Yearly Distribution Non-Gas Charge",null,{"$f":"ROUND(((10000*C35))*12,-2)","v":0}]
[]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",{"$f":"C14","v":63.5}]
[null,"BSF Category 4",{"$f":"C15","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",{"$f":"6.40791-0.27797","v":6.1299400000000004}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.93471000000000004}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F33","v":3.46814}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.53279}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",{"$f":"0.62044-0.0245","v":0.59594000000000003},{"$f":"0.10299-0.0037","v":9.9290000000000003E-2},{"$f":"0.06513-0.00218","v":6.2949999999999992E-2}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$24/(1-'Other Inputs'!$E$324)","v":0.1790877192982456},{"$f":"C61","v":0.1790877192982456},{"$f":"D61","v":0.1790877192982456}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.46814},{"$f":"('Ut 1.6 p1'!$F$33)","v":3.46814},{"$f":"('Ut 1.6 p1'!$F$33)","v":3.46814}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C62)","v":4.2431677192982455},{"$f":"SUM(D60:D62)","v":3.7465177192982457},3.7101777192982457]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]

{"sheet":"Ut 1.9","index":34,"n_rows":54,"n_cols":4,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,"DEU Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-04"}]
[null,null,null,"DEU Exhibit 1.9"]
[null,null,null,"Page 2  of  2"]

{"sheet":"Ut 1.11","index":35,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":true,"merged":[[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-04"}]
[null,null,null,null,null," Exhibit 1.11"]
[null,null,null,null,null,"Page 1 of 7"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
["P.S.C. Utah Tariff"]

{"sheet":"Ut Storage","index":36,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["Storage Injection / Withdrawal adjustment"]
[]
[null,null,"   (A)   ","   (B)   ","   (C)   ","   (D)   ","   (E)   ","   (F)   ","   (G)   ",null,"   (H)   ","   (I)   ","   (J)   "]
[null,null,null,null,null,null,"Injections",null,"(J) / (C)"]
[null,null,null,null,"Storage",null,"-------------------------------------------------------------",null,"Storage",null,null,null,"Storage"]
[null,null,"Injection Dth","Withdrawal Dth","Inventory Dth","% that is","Co. Prod.","Purchased","Inventory",null,null,null,"Inventory"]
["Line","Month","Per IRPs","Per IRPs","Balance","Co. Prod. (1)"," $/Dth (2)","$/Dth (3)","Average $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,{"$f":"+Expenses!S9","v":"2018-03-01"},null,null,{"$f":"-1*'Other Inputs'!D264","v":2083235},null,null,null,{"$f":"M8/E8","v":4.3750729034410423},null,null,null,{"$f":"'Other Inputs'!E264","v":9114305}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Apr18"},{"$f":"'Monthly Inputs'!E29","v":0},{"$f":"-'Monthly Inputs'!E37","v":-588368.14880371082},{"$f":"E8+C9+D9","v":1494866.8511962891},{"$f":"F21","v":0.58889536361195283},{"$f":"'Other Inputs'!F132","v":4.5317100000000003},{"$f":"'Monthly Inputs'!E79","v":2.1368999999999998},{"$f":"M9/E9","v":4.3750729034410423}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":-2574153.5450788825},{"$f":"M8+L9+K9","v":6540151.4549211171}]
[null,{"$f":"'Monthly Inputs'!F3","v":"May18"},{"$f":"'Monthly Inputs'!F29","v":222400.55847168001},{"$f":"-'Monthly Inputs'!F37","v":0},{"$f":"E9+C10+D10","v":1717267.409667969},{"$f":"F22","v":0.64067277497725117},{"$f":"G9","v":4.5317100000000003},{"$f":"'Monthly Inputs'!F79","v":2.0723234097264607},{"$f":"M10/E10","v":4.2809089679137617},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":811313.99943252606},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":7351465.4543536436}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Jun18"},{"$f":"'Monthly Inputs'!G29","v":2752587.3413085938},{"$f":"-'Monthly Inputs'!G37","v":0},{"$f":"E10+C11+D11","v":4469854.7509765625},{"$f":"Calculations!D177","v":0.8854589713426495},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!D197","v":2.16818},{"$f":"M11/E11","v":4.103093357428417},null,10988765.88304814,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":18340231.337401785}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Jul18"},{"$f":"'Monthly Inputs'!H29","v":2996210.9680175767},{"$f":"-'Monthly Inputs'!H37","v":0},7466065.7189941388,{"$f":"Calculations!E177","v":0.92543081503315627},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!E197","v":2.23},{"$f":"M12/E12","v":4.0934676579550979},null,12221867.215467997,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":30562098.552869782}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Aug18"},{"$f":"'Monthly Inputs'!I29","v":3116273.5900878971},{"$f":"-'Monthly Inputs'!I37","v":0},{"$f":"E12+C13+D13","v":10582339.309082035},{"$f":"Calculations!F177","v":0.94621013135723941},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!F197","v":2.25},{"$f":"M13/E13","v":4.1017822891967048},null,12844353.403393,{"$f":"D13*I12","v":0},43406451.956262782]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Sep18"},{"$f":"'Monthly Inputs'!J29","v":3048137.628555296},{"$f":"-'Monthly Inputs'!J37","v":0},13630476.937637331,{"$f":"Calculations!G177","v":0.93239967005544722},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!G197","v":2.1452},{"$f":"M14/E14","v":4.098543594169751},null,12458651.981969221,{"$f":"D14*I13","v":0},55865103.938232005]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Oct18"},{"$f":"'Monthly Inputs'!K29","v":1095902.8987884524},{"$f":"-'Monthly Inputs'!K37","v":-342368.98803710897},14384010.848388674,{"$f":"Calculations!H177","v":0.7329817730653696},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!H197","v":2.2618100000000001},{"$f":"M15/E15","v":4.0684127334011411},null,4058203.1774944928,-1403214.2227618732,58520092.892964631]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Nov18"},{"$f":"'Monthly Inputs'!L29","v":291056.46324157703},{"$f":"-'Monthly Inputs'!L37","v":-4210118.041992195},{"$f":"E15+C16+D16","v":10464949.269638056},{"$f":"Calculations!I177","v":0.65400742483848084},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!I197","v":2.4937800000000001},4.0561648990591088,null,1055964.8561384303,-17128497.851162925,42447559.897940136]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Dec18"},{"$f":"'Monthly Inputs'!M29","v":53324.817657470703},{"$f":"-'Monthly Inputs'!M37","v":-4124599.975585938},6393674.1117095891,{"$f":"Calculations!J177","v":0.38661888202332639},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!J197","v":2.6841900000000001},{"$f":"M17/E17","v":4.0497006383600906},null,174963.87734830982,-16730057.64363174,25892466.131656706]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jan19"},{"$f":"'Monthly Inputs'!N29","v":147645.53070068359},{"$f":"-'Monthly Inputs'!N37","v":-4050599.975585938},2490719.6668243348,{"$f":"Calculations!K177","v":0.3561367038404713},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!K197","v":2.6438000000000001},3.9998078111931181,null,473651.15407132928,{"$f":"D18*I17","v":-16403717.30687174},9962399.9788562953]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Feb19"},{"$f":"'Monthly Inputs'!O29","v":0},{"$f":"-'Monthly Inputs'!O37","v":-2222300.5676269541},268419.09919738071,{"$f":"Calculations!L177","v":0.35934386751315789},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!L197","v":2.4633600000000002},3.9998078111931212,null,0,-8888775.1692131907,{"$f":"M18+L19+K19","v":1073624.8096431047}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Mar19"},{"$f":"'Monthly Inputs'!P29","v":17165.946960449201},{"$f":"-'Monthly Inputs'!P37","v":-877250},-591664.95384217007,{"$f":"Calculations!M177","v":0.45495712113928716},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!M197","v":2.1631999999999998},4.0258372075590998,null,53259.807139515258,-3508831.4023691658,{"$f":"M19+L20+K20","v":-2381946.7855865457}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Apr19"},{"$f":"'Monthly Inputs'!Q29","v":350489.990234375},{"$f":"-'Monthly Inputs'!Q37","v":-146080.14297485349},-387255.10658264859,{"$f":"Calculations!N177","v":0.58889536361195283},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!N197","v":1.9468000000000001},4.6915896406983792,null,1153199.6141095632,-588094.87487371825,{"$f":"M20+L21+K21","v":-1816842.0463507008}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"May19"},{"$f":"'Monthly Inputs'!R29","v":3116273.5900878971},{"$f":"-'Monthly Inputs'!R37","v":0},2729018.4835052486,{"$f":"Calculations!O177","v":0.64067277497725117},{"$f":"'Ut 1.4 p2'!$F$15","v":4.228104736687901},{"$f":"Calculations!O197","v":1.8420700000000001},3.1833050028398509,null,10504140.237735381,0,{"$f":"M21+L22+K22","v":8687298.1913846806}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":16985068.765640266},{"$f":"SUM(D11:D22)","v":-15973317.691802986},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":65987021.207915388},{"$f":"SUM(L11:L22)","v":-64651188.470884353},{"$f":"L26+K26","v":1335832.7370310351}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":3.8850017105260717},{"$f":"L26/D26","v":4.04744898450629}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":37,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["QEPFS gathered",41133706.11999999,"Adjusted test year->",-0.16626873666675265,34294456.769006118,null,null,"Samson Gathered",12013082.933999997,"Adjusted test year->",0.80308305614495334,21660586.290359497]
["Birch Creek",1341579.8749999993,"Adjusted test year->",-0.16626873666675265,1118517.0840462095]
["Other",16340092.916000003]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S107","v":203215609.82354707},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S109","v":42664282.674735703}]
[]
["do not change the order of the months below!!!!!",null,null,null,null,null,null,"do not change the order of the months below!!!!!"]
["\\/",null,"2017-03-31",null,null,null,null,"\\/",null,"2017-03-31"]
["\\/","Company","Average Index","Church Buttes",null,null,null,"\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr",null,null,null,"\\/","Production","Spot Prices","& Canyon Cr"]
["January",4063137.3031140757,2.59,{"$f":"C11+0.1","v":2.69},{"$f":"B11*D11","v":10929839.345376864},null,null,"January",2081913.477897644,2.59,{"$f":"J11+0.1","v":2.69},{"$f":"I11*K11","v":5600347.2555446625}]
["February",3621884.3289816962,2.42,{"$f":"C12+0.1","v":2.52},{"$f":"B12*D12","v":9127148.5090338737},null,null,"February",1780290.4071807861,2.42,{"$f":"J12+0.1","v":2.52},{"$f":"I12*K12","v":4486331.8260955811}]
["March",3960111.9813740603,2.13,{"$f":"C13+0.1","v":2.23},8831049.7184641548,null,null,"March",1880035.325050354,2.13,2.23,4192478.7748622894]
["April",3785165.1410605982,1.89,1.99,7532478.6307105906,null,null,"April",1800882.0080757141,1.89,1.99,3583755.1960706711]
["May",3864376.1257421058,1.84,{"$f":"C15+0.1","v":1.9400000000000002},7496889.683939686,null,null,"May",1955656.7001342773,1.84,1.9400000000000002,3793973.9982604985]
["June",4374893.7729078848,2.16,2.2600000000000002,9887259.9267718215,null,null,"June",1374825.0160217285,2.16,2.2600000000000002,3107104.5362091069]
["July",4443120.1314964434,2.21,2.31,10263607.503756784,null,null,"July",1386301.4116287231,2.21,2.31,3202356.2608623505]
["August",4368341.9558376446,2.23,2.33,10178236.757101713,null,null,"August",1547095.3707695007,2.23,2.33,3604732.2138929367]
["September",4162301.6530091581,2.13,2.23,9281932.6862104218,null,null,"September",1858998.4426498413,2.13,2.23,4145566.5271091461]
["October",4234535.6329933675,2.16,2.2600000000000002,9570050.5305650122,null,null,"October",2040057.2986602783,2.16,2.2600000000000002,4610529.4949722299]
["November",4040155.3754067803,2.4,2.5,10100388.43851695,null,null,"November",1877754.020690918,2.4,2.5,4694385.0517272949]
["December",4118196.7609678367,2.63,2.73,11242677.157442193,null,null,"December",2076776.8115997314,2.63,2.73,5669600.6956672668]
[]
[null,{"$f":"SUM(B11:B22)","v":49036220.162891656},"CANYON CREEK",{"$f":"E24/B24","v":2.3338168910191439},{"$f":"SUM(E11:E22)","v":114441558.88789006},null,null,null,{"$f":"SUM(I11:I22)","v":21660586.290359497},"CANYON CREEK",{"$f":"L24/I24","v":2.3402488349927633},{"$f":"SUM(L11:L22)","v":50691161.831274033}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D24-0.2","v":2.1338168910191437},null,null,null,null,null,"All Others ->",{"$f":"K24-0.2","v":2.1402488349927631}]
[]
[]
["Make sure all spot pricing is only 2 decimals",null,null,null,null,null,null,"Make sure all spot pricing is only 2 decimals"]

{"sheet":"Expenses","index":38,"n_rows":1072,"n_cols":19,"rows_kept":1072,"cut":false,"hidden":false,"merged":[[8,4,8,5],[10,2,10,4]]}
["%,LACTUALS"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ending"]
[null,null,"FERC Acct",null,"Description",null,"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-03-01"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.95935000000000004,0.95455999999999996,0.97494000000000003,0.96862000000000004,0.97204000000000002,0.97014999999999996,0.95623999999999998,0.95879000000000003,0.97128000000000003,0.96626999999999996,0.96633999999999998,0.96287]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,1841781.0822039999,1970901.8055135999,1944763.8853571999,2222731.6593444003,2389591.6132967998,2156492.6304810001,2431437.0515663996,2372133.5660715001,2545587.0068040001,2310634.9673282998,-4774974.5084507996,3159482.5471155997,20570563.306632001]
[null,504,null,null,"Wyoming",null,78040.757795999991,93821.004486400168,49988.494642799953,72008.960655599833,68734.806703200098,66351.909518999979,111268.80843360024,101957.28392850002,75271.043195999693,80658.322671700269,-166324.11154920049,121835.33288440015,753612.6133679999]
[null,505,null,null,"Total",null,1919821.8399999999,2064722.81,1994752.38,2294740.62,2458326.42,2222844.54,2542705.86,2474090.85,2620858.0499999998,2391293.29,-4941298.62,3281317.88,21324175.920000002]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,16225.85,22367.999999999996,18400.87,25753.29,31545.49,31249.960000000003,31630.550000000003,311269.64999999997]
[null,509,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,510,null,null,"Total",null,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,16225.85,22367.999999999996,18400.87,25753.29,31545.49,31249.960000000003,31630.550000000003,311269.64999999997]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,2038774.28,2087577.14,2205794.59,1843923.98,1880747.4,2247287.13,2170310.79,2236680.5,2246740.9300000002,2056137.76,1941090.6099999999,1962342.05,24917407.16]
[null,514,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,515,null,null,"Total",null,2038774.28,2087577.14,2205794.59,1843923.98,1880747.4,2247287.13,2170310.79,2236680.5,2246740.9300000002,2056137.76,1941090.6099999999,1962342.05,24917407.16]
[null,516]
["%,FACCOUNT,TQGCACCTS,V759005",517,759,"Gathering by Others - SNG Cost"]
[null,518,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,519,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,520,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,521]
["%,FACCOUNT,TQGCACCTS,V800000,V800005,V800002",522,800,"Natural Gas Well Head Purchases"]
[null,523,null,null,"Utah",null,226.48334800000001,0,274.84533540000001,0,0,0,0,0,0,0,0,0,501.32868340000005]
[null,524,null,null,"Wyoming",null,9.596652000000006,0,7.0646646000000146,0,0,0,0,0,0,0,0,0,16.661316600000021]
[null,525,null,null,"Total",null,236.08,0,281.91000000000003,0,0,0,0,0,0,0,0,0,517.99]
[null,526]
["%,FACCOUNT,TQGCACCTS,V801000",527,801,"Natural Gas Field Line Purchases"]
[null,528,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,529,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,530,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,531]
["%,FACCOUNT,TQGCACCTS,V802000",532,802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,533,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,534,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,535,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,536]
["%,FACCOUNT,TQGCACCTS,V803000,V803002",537,803,"Natural Gas Transmission Line - Purchases"]
[null,538,null,null,"Utah",null,6328601.7060000002,1338902.60656,0,0,0,1544478.8,5595493.3437999999,11601359,26559334.496505599,44581747.915453494,17537565.278002199,4813329.7333192993,119900812.87964059]
[null,539,null,null,"Wyoming",null,268158.29399999976,63735.893440000014,0,0,0,47521.199999999953,256064.15620000008,498641,785339.02349440008,1556234.1345465034,610876.55199779943,185610.65668070037,4272180.9103594031]
[null,540,null,null,"Total",null,6596760,1402638.5,0,0,0,1592000,5851557.5,12100000,27344673.52,46137982.049999997,18148441.829999998,4998940.3899999997,124172993.78999999]
[null,541]
["%,FACCOUNT,V804000,FAFFILIATE,V09",542,804,"Natural Gas City Gate Purchases - Resources"]
[null,543,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,544,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,545,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,546]
["%,FACCOUNT,V804000,FAFFILIATE,V",547,804.1,"Natural Gas City Gate Purchases - Other"]
[null,548,null,null,"Utah",null,0,70240.343039999992,0,0,0,0,0,0,0,-373.07684699999999,1086312.56051,125662.23796,1281842.0646629999]
[null,549,null,null,"Wyoming",null,0,3343.6569600000075,0,0,0,0,0,0,0,-13.023153000000036,37838.939490000019,4845.7620400000014,46015.335337000026]
[null,550,null,null,"Total",null,0,73584,0,0,0,0,0,0,0,-386.1,1124151.5,130508,1327857.3999999999]
[null,551]
[null,552,805,"Purchased Gas Cost Adjustments - Other"]
[null,553,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,554,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,555,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,556]
["%,FACCOUNT,TQGCACCTS,V805100",557,805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,558,null,null,"Utah",null,-6947856.3749000002,-10552461.29696,-12471449.05398,-10242545.30078,-7819161.6909600003,-10664669.770749999,-2729298.2955200002,5573849.9493537005,26329385.394000001,9219574.3756200001,16399305.82556,-3081656.7691700002,-6986983.0084863007]
[null,559,null,null,"Wyoming",null,-294397.62509999983,-502329.70304000005,-320567.94601999968,-331823.69921999983,-224912.30903999973,-328135.22925000079,-124899.70447999984,239571.08064629976,778539.60599999875,321831.62437999994,571228.17444000021,-118834.23082999978,-334729.9615137009]
[null,560,null,null,"Total",null,-7242254,-11054791,-12792017,-10574369,-8044074,-10992805,-2854198,5813421.0300000003,27107925,9541406,16970534,-3200491,-7321712.9699999988]
[null,561]
["%,FACCOUNT,TQGCACCTS,V806000",562,806,"Exchange Gas"]
[null,563,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,564,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,565,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,566]
["%,FACCOUNT,TQGCACCTS,V808100",567,808.1,"Gas Withdrawn from Underground Storage"]
[null,568,null,null,"Utah",null,5558115.7266775006,912107.4044768,-46897.928796,4754580.5787669998,792.80554440000003,4989879.7256795,2003950.3038128,3453887.6740668998,6908083.5702455994,16931485.303772997,11889723.7941042,13567388.2720866,70923097.230438292]
[null,569,null,null,"Wyoming",null,235510.92332249973,43419.125523200026,-1205.4712040000013,154032.27123299986,22.804455599999983,153530.80432050023,91705.916187199997,148452.43593310006,204266.69975440018,591034.5962270014,414148.33589580096,523182.90791339986,2558101.3495617025]
[null,570,null,null,"Total",null,5793626.6500000004,955526.53,-48103.4,4908612.8499999996,815.61,5143410.53,2095656.22,3602340.11,7112350.2699999996,17522519.899999999,12303872.130000001,14090571.18,73481198.579999998]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-2035193.3236705002,-5331396.0549919996,-11530120.978176601,-17035026.322877001,-13192038.3229756,-15508085.300928999,-2167662.4741472001,-3701325.8213134003,-692957.64717360004,-1224268.9116872998,-937785.30044779996,-1235701.7564768002,-74591562.214866802]
[null,574,null,null,"Wyoming",null,-86236.106329499977,-253790.89500800055,-296371.91182339936,-551877.02712300047,-379459.06702440046,-477159.55907100067,-99197.805852800142,-159087.63868659968,-20490.222826399957,-42736.078312700149,-32665.369552200078,-47650.88352319994,-2446722.5651332014]
[null,575,null,null,"Total",null,-2121429.4300000002,-5585186.9500000002,-11826492.890000001,-17586903.350000001,-13571497.390000001,-15985244.859999999,-2266860.2800000003,-3860413.46,-713447.87,-1267004.99,-970450.67,-1283352.6400000001,-77038284.780000001]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,325672.4632,324216.304,330341.84502000001,325999.71582000004,323828.32172000001,318513.82709999999,306910.96544,298935.38136,299290.21919999999,325163.38277999999,325938.75127999997,325587.75040999998,3830398.9273299999]
[null,579,null,null,"Wyoming",null,13799.536800000002,15433.695999999996,8491.1549799999921,10561.284179999959,9314.6782799999928,9800.172900000005,14045.03456,12848.618640000001,8849.7808000000077,11350.617220000015,11353.248720000032,12555.249590000021,138403.07267000002]
[null,580,null,null,"Total",null,339472,339650,338833,336561,333143,328314,320956,311784,308140,336514,337292,338143,3968802]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,25647248.826335505,25491583.50544,30062203.388151001,26611087.177323401,24771566.352553599,25367480.4634315,23778972.0647856,25687947.548513602,25967804.346518397,25979177.107804496,24561362.923094202,26351986.959290002,310278420.66324133]
[null,584,null,null,"Wyoming",null,1086736.5036644973,1213477.9945599996,772723.26184899732,862108.89267659932,712535.48744640127,780517.746568501,1088186.8752144016,1104100.2914863974,767847.93348160014,906866.24219550192,855532.70690580085,1016180.0407099985,11166813.976758696]
[null,585,null,null,"Total",null,26733985.330000002,26705061.5,30834926.649999999,27473196.07,25484101.84,26147998.210000001,24867158.940000001,26792047.84,26735652.279999997,26886043.349999998,25416895.630000003,27368167,321445234.63999999]
[null,586]
[null,587,813,"Other Gas Supply Expenses - SNG Cost"]
[null,588,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,589,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,590,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,591]
[null,592,813.5,"CO2 Processing Expenses"]
["%,FACCOUNT,TQGCACCTS,V813005,V813007,V813008",593,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V813006",594,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,595,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,596]
["%,FACCOUNT,TQGCACCTS,V858000",597,858,"Transportation GRI & ACA - Gas Cost"]
[null,598,null,null,"Utah",null,4647481.0208155001,4612196.4827455999,4651881.8989770003,4631232.3138424,4634523.9227407994,4643814.1430575,4578153.2415119996,7298240.9744544998,7817914.9291391997,6581440.7055249,6318445.4863866,5998035.4681636998,66413360.587359697]
[null,599,null,null,"Wyoming",null,196925.10918449983,219554.77725439984,119572.65102299955,150036.20615759958,133308.59725920018,142882.9069424998,209508.05848800018,313687.57554550003,231169.7108608,229741.16447510011,220087.00361340027,231295.04183629993,2397768.8026402993]
[null,600,null,null,"Total",null,4844406.13,4831751.26,4771454.55,4781268.5199999996,4767832.5199999996,4786697.05,4787661.3,7611928.5499999998,8049084.6399999997,6811181.8700000001,6538532.4900000002,6229330.5099999998,68811129.389999986]
[null,601]
["%,FACCOUNT,TQGCACCTS,V858001",602,858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,603,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,604,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,605,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,606]
[null,607,"System Total Gas Purchase Expenses"]
[null,608,null,"Utah Gas Purchase Expenses",null,null,37425573.110010006,20956223.729823999,15173570.651888002,13145327.0614402,13010747.911919996,15111417.498070501,35990634.991249599,54840109.642506801,98006936.53523919,106792265.01974989,74378235.380038604,52018087.042698398,536849128.57463515]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,1498546.9899899969,896665.55017599906,332637.29811199778,365046.88855979824,319544.99808000133,395309.95192949951,1546681.3387504022,2260170.6474931976,2830793.5747607993,3654967.6002501068,2522075.4799614013,1929019.8773015989,18551460.195364799]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,38924120.100000001,21852889.279999997,15506207.949999999,13510373.949999997,13330292.909999998,15506727.450000001,37537316.329999998,57100280.289999999,100837730.10999998,110447232.62,76900310.859999999,53947106.919999994,555400588.76999998]
[null,613]
[null,614]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,-666,-2201,-517,-2920,-344,-441,-708,-1073,-658,-3059,-620,-1026,-14233]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-76634.570000000007,-65162.960000000006,-63495.320000000007,-55982.46,-57654.82,-56779.490000000005,-58980.97,-69808.03,-92311.830000000016,-119129.06999999999,-85342.02,-91810.39,-893091.92999999993]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-77300.570000000007,-67363.960000000006,-64012.320000000007,-58902.46,-57998.82,-57220.490000000005,-59688.97,-70881.03,-92969.830000000016,-122188.06999999999,-85962.02,-92836.39,-907324.92999999993]
[null,623,null,null,null,null,-3142.2681704999977,-3061.0183424000029,-1604.1487391999983,-1848.3591947999978,-1621.6470071999991,-1708.0316265000026,-2611.9893272000013,-2921.0072462999979,-2670.0935175999975,-4121.4036011000044,-2893.481593200002,-3447.0151606999998,-31650.463526700005]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,658383.09000000008,633813.13,957297.87,818280.21,935578.86,741599.35,594986.93999999994,451680.10000000003,1213285.99,2750487.5,413356.81,961605.27,11130355.119999999]
[null,628,null,null,"Wyoming",null,49464.83,42184.75,53793.18,40972.770000000004,53331.78,47202.42,37317.14,39439.11,85881.05,104798.89,31269.780000000002,57621.86,643277.56000000017]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,707847.92,675997.88,1011091.05,859252.98,988910.64,788801.77,632304.07999999996,491119.21,1299167.04,2855286.39,444626.59,1019227.13,11773632.68]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,131648.77000000002,156206.44,160492.58000000002,144422.67000000001,163885.92000000001,163573.32,128317.45000000001,147765.44,178870.65,177916.23,152345.06,174551.69,1879996.2199999997]
[null,633,null,null,"Wyoming",null,2406.37,3003.53,2900.08,2214.4900000000002,2981.02,2632.52,1815.93,2797.88,2871.62,2086.41,2372.39,2724.17,30806.410000000003]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,134055.14000000001,159209.97,163392.66,146637.16,166866.94,166205.84,130133.38,150563.32,181742.27,180002.64,154717.45000000001,177275.86000000002,1910802.6300000001]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,666,2201,517,2920,344,441,708,1073,658,3059,620,1026,14233]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N873",644,null,null,"Total",null,666,2201,517,2920,344,441,708,1073,658,3059,620,1026,14233]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,1090244.1700000002,1165098.93,1294194.98,850340.36,1115787.83,1087200.8199999998,1267024.48,1103558.92,951386.38,680600.99,715701.25,957067.53,12278206.640000001]
[null,648,null,null,"Wyoming",null,31605.65,45910.86,47290.45,42581.41,42671.03,43784.87,41963.08,42421.23,43459.01,29022.1,16317.150000000001,24715.300000000003,451742.14]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,1121849.82,1211009.79,1341485.43,892921.77,1158458.8600000001,1130985.69,1308987.56,1145980.1499999999,994845.39,709623.09,732018.4,981782.83000000007,12729948.780000003]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,252562.52999999997,154728.83000000002,130631.61,167896.18,146718.04,237123.97999999998,114311.62,265047.42000000004,219122.44999999998,175821.30000000002,170807.41999999998,170216.5,2204987.8800000004]
[null,653,null,null,"Wyoming",null,12420.64,6840.52,11924.86,9725.85,8223.6200000000008,18488.670000000002,7342.33,18719.68,11176.45,11604.56,10149.23,12453.460000000001,139069.87000000002]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,264983.17,161569.35,142556.47,177622.03,154941.66,255612.65,121653.95,283767.10000000003,230298.9,187425.86000000002,180956.65,182669.96,2344057.7499999995]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,193153.77,215599.54,209860.40000000002,193053.77,227680.95,214083.06,259035.51,281073.82,290755.30000000005,220914.59000000003,206673.35,213380.29,2725264.3499999996]
[null,658,null,null,"Wyoming",null,22679.289999999997,14885.460000000001,13067.68,22499.219999999998,18396.340000000004,13797.97,17778.060000000001,20879.560000000001,29154.97,9296.2100000000009,13372.470000000001,18614.54,214421.77]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,215833.06,230485,222928.08000000002,215552.99,246077.29,227881.03,276813.57,301953.38,319910.27,230210.80000000002,220045.82,231994.83000000002,2939686.12]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,222558.62000000002,223818.91,198600.32000000001,222723.23,207922.47,208957.77000000002,248359.85,297208.63999999996,335517.2,310376.46000000002,258580.47,225455.46000000002,2960079.4000000004]
[null,663,null,null,"Wyoming",null,8427.58,6097.85,5055.71,5574.3,6657.49,6408.15,12580.03,13773.34,14273.119999999999,14868.18,11885.34,13245.99,118847.07999999999]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,230986.2,229916.76,203656.03,228297.53,214579.96,215365.92,260939.88,310981.98,349790.32,325244.64,270465.81,238701.45,3078926.4799999995]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,667466.77,698510.72,556582.19000000006,529540.93000000005,613819.54999999993,627619.46000000008,795467.67999999993,530774.48,658626.42999999993,839009.65,617360.21000000008,778968.74,7913746.8099999987]
[null,668,null,null,"Wyoming",null,68472.31,69541.649999999994,45667.83,33841.11,41708.17,35492.979999999996,54126.3,56989.19,68820.92,51691.14,62229.460000000006,64319.66,652900.72000000009]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,735939.08,768052.37,602250.02,563382.04,655527.72,663112.44000000006,849593.98,587763.67000000004,727447.35,890700.79,679589.67,843288.4,8566647.5299999993]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,3507.7000000000003,3907.5299999999997,3733.54,3275.5,3399.8900000000003,-547.81000000000006,3012.82,3325.4100000000003,3070.88,3553.83,8868.35,3613.41,42721.05]
[null,673,null,null,"Wyoming",null,117.08,129.59,123.82000000000001,108.28,111.31,-17.990000000000002,98.960000000000008,109.93,101.19,114.07000000000001,286.55,121,1403.7900000000002]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,3624.78,4037.12,3857.36,3383.78,3511.2000000000003,-565.80000000000007,3111.78,3435.34,3172.07,3667.9,9154.9,3734.41,44124.839999999989]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,49130.710000000006,42078.009999999995,40285.67,37656.51,40846.800000000003,38173.43,46597.7,53213.86,41586.46,45283.619999999995,77746.06,29485.100000000002,542083.92999999993]
[null,678,null,null,"Wyoming",null,1515.49,1291.1600000000001,1189.04,1131.1300000000001,1224.6100000000001,1149.1500000000001,1384.79,1644.94,1244.6200000000001,1327.91,2355,887.64,16345.48]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,50646.200000000004,43369.17,41474.71,38787.64,42071.41,39322.58,47982.49,54858.8,42831.08,46611.53,80101.06,30372.74,558429.41]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,7075.21,6941.82,6732.58,6739.88,6902.9299999999994,7663.42,7172.97,7559.0099999999993,10880.62,6724.75,7103.33,6825.66,88322.179999999978]
[null,683,null,null,"Wyoming",null,211.37,216.77,216.18,216.36,388.39,222.18,283.72000000000003,233.77,330.14,205.09,211.39000000000001,218.73000000000002,2954.09]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,7286.58,7158.59,6948.76,6956.24,7291.32,7885.6,7456.6900000000005,7792.78,11210.76,6929.84,7314.72,7044.39,91276.26999999999]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,784718.4,685739.80999999994,696087.04000000004,666493.44999999995,681255.97000000009,633315.16,654158.66,684689.4,699562.79,751104.41999999993,756653.34,707952.4,8401730.8399999999]
[null,688,null,null,"Wyoming",null,15876.86,12511.52,9690.0300000000007,10985.28,15552.44,8286.5400000000009,4834.47,1955.9,16467.900000000001,17807.16,10332.39,9372.33,133672.81999999998]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,800595.26,698251.33,705777.07000000007,677478.73,696808.41,641601.70000000007,658993.13,686645.3,716030.69000000006,768911.58,766985.73,717324.73,8535403.6600000001]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,107011.17,73327.150000000009,86888.33,93700.1,75567.16,78071.39,82844.83,119059.48999999999,33495.210000000006,68492.69,74082.98,80516.22,973056.72]
[null,693,null,null,"Wyoming",null,15250.460000000001,-344.57,5772.3,5127.7300000000005,8968.99,11296.61,15753.970000000001,13083.91,1982.81,10245.56,12046.44,3290.64,102474.85]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,122261.63,72982.58,92660.63,98827.83,84536.150000000009,89368,98598.8,132143.4,35478.020000000004,78738.25,86129.42,83806.86,1075531.57]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,5310.8099999999995,4740.5599999999995,9670.09,5514.2000000000007,7619.5599999999995,3926.58,16663.68,10696.389999999998,3724.4600000000009,9493.2200000000012,5233.58,6501.27,89094.399999999994]
[null,698,null,null,"Wyoming",null,6260.33,8457.58,4388.1500000000005,9083.77,1951.3500000000001,9839.94,4659.37,9382.8000000000011,4767.75,8326.7900000000009,8814.5300000000007,5790.16,81722.52]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,11571.14,13198.14,14058.24,14597.970000000001,9570.91,13766.52,21323.05,20079.189999999999,8492.2100000000009,17820.010000000002,14048.11,12291.43,170816.92]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,48598.570000000007,34042.199999999997,31108.65,27580.720000000001,16832.36,37186.58,21739.35,35788.44,25827.06,90642.3,57741.310000000005,45010.51,472098.05]
[null,703,null,null,"Wyoming",null,6610.88,5103.93,4482.33,4711.1499999999996,1566.4500000000003,5525.71,5352.4,7291.18,6733.05,7665.83,7765.7699999999995,9778.76,72587.44]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,55209.450000000004,39146.129999999997,35590.980000000003,32291.87,18398.810000000001,42712.29,27091.75,43079.62,32560.11,98308.13,65507.08,54789.270000000004,544685.49]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,41041.879999999997,43761.32,46934.14,33483.72,43729.84,47669.95,31524.54,50754.110000000008,54603.199999999997,68386.78,58122.15,49703.39,569715.0199999999]
[null,708,null,null,"Wyoming",null,-30.38,229.41,349.87,-1.1100000000000001,291.72000000000003,301.61,-98.78,342.77,-228.88,394.5,214.61,200.64000000000001,1965.9800000000005]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,41011.5,43990.73,47284.01,33482.61,44021.56,47971.56,31425.760000000002,51096.880000000005,54374.32,68781.279999999999,58336.76,49904.03,571681]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V894001",714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V894000,V894002",719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,4263078.17,4144515.8999999994,4429616.9899999993,3803621.43,4287892.1300000008,4126057.4600000004,4271926.08,4043267.9299999992,4720973.08,6201867.3300000001,3580995.6700000004,4411879.4399999995,52285691.609999999]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,241288.75999999995,216060.00999999995,205911.50999999995,188771.74000000002,204024.70999999996,204411.33,205191.77,229065.18999999994,287035.72000000003,269454.40000000002,189622.5,223354.88000000009,2664192.5200000005]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,4504366.9300000006,4360575.91,4635528.5,3992393.1700000004,4491916.84,4330468.7899999991,4477117.8499999996,4272333.1199999992,5008008.8,6471321.7300000004,3770618.17,4635234.32,54949884.13000001]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,85767.180000000008,86143.79,89140.64,87342.49,81312.850000000006,92048.74,72722.11,99904.12999999999,148811.42000000001,92628.489999999991,98702.89,88676.49,1123201.22]
[null,731,null,null,"Wyoming",null,1789.29,1864.99,1792.97,1816.06,1665.04,2058.94,1196,2177.3200000000002,3646.7400000000002,1991.32,1961.25,2013.95,23973.87]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,87556.47,88008.78,90933.61,89158.55,82977.89,94107.680000000008,73918.11,102081.45,152458.16,94619.81,100664.14,90690.44,1147175.0900000001]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,155594.16,168809.2,147871.54999999999,134618.15000000002,137159.18000000002,139528.54,153243.79,175115.62,144459.84,178920.48,212593.27,183657.63,1931571.41]
[null,736,null,null,"Wyoming",null,5248.22,5588.12,5685.72,4646.46,4503.21,4574.8500000000004,5044.0300000000007,5735.4,5176.78,6100.4000000000005,7744.6,6755.18,66802.97]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,160842.38,174397.32,153557.26999999999,139264.61000000002,141662.39000000001,144103.39000000001,158287.82,180851.02,149636.62,185020.88,220337.87,190412.81,1998374.3800000004]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1177063.1199999999,1054472.44,974445.69,1130120.8,1240314.43,933888.54,1011238.6,1154717.3700000001,1232635.08,1301420.0900000001,902309.06,1050515.02,13163140.24]
[null,741,null,null,"Wyoming",null,47137.57,43888.85,42248.05,44733.26,49088.06,43131.270000000004,42293.36,56077.710000000006,55790.64,47956.78,34331.980000000003,43513.91,550191.44000000006]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1224200.69,1098361.29,1016693.74,1174854.06,1289402.49,977019.81,1053531.96,1210795.08,1288425.72,1349376.87,936641.04,1094028.93,13713331.68]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,37845.740000000005,-56311.76,38906.79,52585.24,29275.530000000002,89068.48000000001,60882.83,40626.380000000005,111771.41,-65689.45,-96532.09,-103131.08,139298.02000000002]
[null,746,null,null,"Wyoming",null,4742.88,85.710000000000036,2649.21,2922.55,2555.25,5023.34,3879.67,2870.96,5215.05,2457.42,1054.42,1061.3899999999999,34517.85]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,42588.62,-56226.05,41556,55507.79,31830.780000000002,94091.82,64762.5,43497.340000000004,116986.46,-63232.03,-95477.67,-102069.69,173815.87000000002]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,24078.13,24275.68,24610.95,24303.68,24744.720000000001,18425.780000000002,24965.58,21776.47,17133.96,24374.18,23358.53,21680.41,273728.07]
[null,751,null,null,"Wyoming",null,462.09000000000003,457.81,446.62,413.27,429.41,338.03000000000003,437.68,434.38,371.83,473.71000000000004,450.66,419.62,5135.1100000000006]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,24540.22,24733.49,25057.57,24716.95,25174.13,18763.810000000001,25403.260000000002,22210.850000000002,17505.79,24847.89,23809.19,22100.03,278863.18000000005]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,51978.189999999995,39087.64,30649.18,28529.48,28115.68,30323.280000000002,45896.649999999994,89621.950000000012,-15636.410000000002,127890.43,114698.68000000001,84928.78,656083.52999999991]
[null,756,null,null,"Wyoming",null,7013.37,4602.53,2140.11,2316.52,2101.4700000000003,2571.23,6587.41,8810.57,-3422.76,12885.29,10129.780000000001,8065.68,63801.19999999999]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,58991.56,43690.17,32789.29,30846,30217.15,32894.51,52484.06,98432.52,-19059.170000000002,140775.72,124828.46,92994.46,719884.72999999986]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,10828.68,6003.92,3852.98,3833.02,3521.5,4442.3900000000003,10989.86,29604.53,8461.4500000000007,60508.31,41482.379999999997,28788.05,212317.07000000004]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904001",757,null,null,"Total",null,10828.68,6003.92,3852.98,3833.02,3521.5,4442.3900000000003,10989.86,29604.53,8461.4500000000007,60508.31,41482.379999999997,28788.05,212317.07000000004]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,79246.740000000005,43080.66,26511.08,26100.420000000002,23973.59,30214.5,74638.95,101999.85,-3895.59,203440.57,139523.70000000001,96983.5,841817.97]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904002",757,null,null,"Total",null,79246.740000000005,43080.66,26511.08,26100.420000000002,23973.59,30214.5,74638.95,101999.85,-3895.59,203440.57,139523.70000000001,96983.5,841817.97]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,1622401.9399999997,1365561.5699999996,1335988.8599999999,1487433.2799999998,1568417.48,1337940.25,1454578.37,1713366.3,1643741.16,1923493.1,1436136.4199999997,1452098.8,18341157.530000001]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,66393.42,56488.009999999995,54962.680000000008,56848.119999999995,60342.44,57697.660000000011,59438.149999999994,76106.340000000026,66778.280000000013,71864.92,55672.69,61829.73000000001,744422.44]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,1688795.36,1422049.5799999998,1390951.5400000003,1544281.4000000001,1628759.92,1395637.9100000001,1514016.52,1789472.6400000004,1710519.44,1995358.02,1491809.1099999999,1513928.53,19085579.969999999]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,42504.93,33944.14,34048.07,35543.67,21560.37,30110.09,16432.27,37345.550000000003,31903.22,37500.870000000003,26424.600000000002,22988.03,370305.81000000006]
[null,774,null,null,"Wyoming",null,1184.74,910.05000000000007,896.19,946.94,575.93000000000006,791.33,304.01,987.29000000000008,806.81000000000006,1013.72,647.69000000000005,615.13,9679.8300000000017]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,43689.67,34854.19,34944.26,36490.61,22136.3,30901.420000000002,16736.28,38332.840000000004,32710.030000000002,38514.590000000004,27072.29,23603.16,379985.64000000007]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,1720890.46,1122954.3,695254.37000000011,608661.46000000008,609012.38,686992.25,1406975.6400000001,2773595.57,4096705.77,3789352.36,3408692.11,2350843.1800000002,23269929.850000001]
[null,779,null,null,"Wyoming",null,22005.87,15991.890000000001,8628.9500000000007,8566.9600000000009,9031.33,9160.61,16096.98,26456.720000000001,30892.55,33604.15,31437.02,25329.5,237202.52999999997]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,1742896.33,1138946.19,703883.32000000007,617228.42000000004,618043.71,696152.86,1423072.62,2800052.29,4127598.32,3822956.51,3440129.13,2376172.6800000002,23507132.379999999]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,98871.33,57946.32,47731.29,34335.58,31880.950000000004,125165.25,102987.89,153590.00000000003,-67346.25,11174,75557.22,73593.94,745487.52]
[null,784,null,null,"Wyoming",null,3093.23,1597.54,1466.78,1118.53,1043.71,1722.67,3402.35,5060.83,-1510.69,358.67,1990.98,1175.08,20519.680000000004]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,101964.56,59543.86,49198.07,35454.11,32924.660000000003,126887.92,106390.24,158650.83000000002,-68856.94,11532.67,77548.2,74769.02,766007.20000000019]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N910",790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,1862266.72,1214844.76,777033.7300000001,678540.71000000008,662453.69999999995,842267.59,1526395.8,2964531.1199999996,4061262.74,3838027.23,3510673.93,2447425.15,24385723.18]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,26283.84,18499.480000000003,10991.920000000002,10632.430000000002,10650.970000000001,11674.61,19803.339999999997,32504.840000000004,30188.670000000002,34976.54,34075.69,27119.71,267402.03999999998]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,1888550.56,1233344.24,788025.65,689173.14,673104.67,853942.20000000007,1546199.1400000001,2997035.96,4091451.4099999997,3873003.7699999996,3544749.62,2474544.8600000003,24653125.219999999]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B324+1","v":801},null,null,"Utah",null,532211.47,491354.74,-11829.36,503706.26,521758.43,-39936.750000000007,502870.89,499316.12,508127.09,539421.17000000004,523413.20000000007,-163688.68000000002,4406724.58]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,18703.420000000002,18827.32,323.85000000000002,15975,17391.71,-558.59,15684.06,15240.06,-16107.43,19525.27,16913.599999999999,-5915.3,116002.97]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,550914.89,510182.06,-11505.51,519681.26,539150.14,-40495.340000000004,518554.95,514556.18,492019.66000000003,558946.44000000006,540326.80000000005,-169603.98,4522727.5500000007]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,1836818.62,3495539.31,2355743.1800000002,2488727.52,2561192.9300000002,2876070.31,2399297,2852592.4,2899139.91,2932782.4,2926011.98,3069380.27,32693295.829999998]
[null,806,null,null,"Wyoming",null,102002.58,153375.59,98017.13,116292.46,113071.1,140078.28,115762.81999999999,126461.29,100784.8,121974.73,152798.78,148815.05000000002,1489434.61]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,1938821.2000000002,3648914.9,2453760.31,2605019.98,2674264.0300000003,3016148.59,2515059.8199999998,2979053.69,2999924.71,3054757.13,3078810.76,3218195.32,34182730.440000005]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-318719.01,-318674.53999999998,-318566.14,-255408.15000000002,-255377.88,-496322.93,-317097.49,-316173,-365249.99,-280696.39,-280528.98,-280092.39,-3802906.8900000006]
[null,810,null,null,"Wyoming",null,-10638.24,-10568.710000000001,-10565.11,-8443.24,-8360.51,-16301.460000000001,-10414.9,-10452,-12035.4,-9009.86,-9064.27,-9378.86,-125232.56]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-329357.25,-329243.25,-329131.25,-263851.39,-263738.39,-512624.39,-327512.39,-326625,-377285.39,-289706.25,-289593.25,-289471.25,-3928139.4500000007]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,-113091.31000000001,231144.72000000003,162006.09000000003,44208.7,68628.84,155559.48000000001,220665.40000000002,84492.590000000011,346826.51,-275530.63,413323.71,-20229.27,1318004.83]
[null,814,null,null,"Wyoming",null,-7945.7,21641.39,12539.02,1620.19,5876.55,10145.58,10434.460000000001,1841.31,17035.370000000003,-19835.12,33031.69,-4732.47,81652.27]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,-121037.01000000001,252786.11000000002,174545.11000000002,45828.89,74505.39,165705.06,231099.86000000002,86333.900000000009,363861.88,-295365.75,446355.4,-24961.74,1399657.1]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,52546.11,79905.95,52556.97,52562.400000000001,79938.97,-195774.57,2931.27,1139.6499999999999,44351.6,32529.91,63101.19,38808.549999999996,304598]
[null,818,null,null,"Wyoming",null,1753.89,2650.05,1743.03,1737.6000000000001,2617.0300000000002,-6430.1100000000006,96.28,37.68,1461.43,1044.1600000000001,2038.88,1299.51,10049.430000000004]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,54300,82556,54300,54300,82556,-202204.68,3027.55,1177.33,45813.03,33574.07,65140.07,40108.06,314647.43000000005]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,-1259.18,919.72,-55.85,778.53000000000009,576.61,550.26,2417.9499999999998,396.8,1432.36,1713.98,1486.29,2558.7200000000003,11516.189999999999]
[null,822,null,null,"Wyoming",null,-58.78,67.680000000000007,-2.39,13.17,23.11,25.37,47.550000000000004,-4.34,-104.35000000000001,97.28,48,72.37,224.67000000000002]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,-1317.96,987.4,-58.24,791.7,599.72,575.63,2465.5,392.46000000000004,1328.01,1811.26,1534.29,2631.09,11740.859999999999]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,17291.399999999998,9431.93,12926.88,9102.39,14626.9,15088.04,2114.08,20016.060000000001,13413.29,20499.18,14870.1,13522.210000000001,162902.46000000002]
[null,826,null,null,"Wyoming",null,807.06000000000006,819.62,553.27,154.01,586.44000000000005,695.56000000000006,41.59,-218.95000000000002,-976.45,1163.51,480.18,382.38,4488.2200000000021]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,18098.46,10251.550000000001,13480.15,9256.4,15213.34,15783.6,2155.67,19797.11,12436.84,21662.69,15350.28,13904.59,167390.67999999996]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N928",831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V930100",835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,170589.38999999998,169262.44,161172.63,168195.1,169098.40000000002,165386.26,172206.33000000002,165365.32,213926.74000000002,165542.40000000002,168230.75,173176.02000000002,2062151.78]
[null,838,null,null,"Wyoming",null,3566.48,3757.59,3203.53,3783.57,3842.86,3363.29,4234.3999999999996,3392.02,2706.03,3279.08,3482.01,3929.27,42540.13]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,174155.87,173020.03,164376.16,171978.67,172941.26,168749.55000000002,176440.73,168757.34,216632.77000000002,168821.48,171712.76,177105.29,2104691.91]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,68412.92,70549.040000000008,70565.310000000012,72818.8,70958.45,71587.64,69928.44,67875.08,75291.12000000001,70304.45,69226.37000000001,72066.459999999992,849584.07999999984]
[null,842,null,null,"Wyoming",null,2268.81,2325.14,2325.6799999999998,2392.69,2308.61,2336.81,2282.31,2229.2600000000002,2466.4299999999998,2245.7400000000002,2222.59,2398.41,27802.480000000003]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,70681.73,72874.180000000008,72890.990000000005,75211.490000000005,73267.06,73924.45,72210.75,70104.34,77757.55,72550.19,71448.960000000006,74464.87,877386.55999999994]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N932",847,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+B371+1","v":848}]
[null,849,null,"Total Administrative & General Expense",null,null,2355259.9300000006,4422328.9799999986,2592657.7199999997,3218217.0000000005,3368758.5500000007,2685562.4699999993,3193502.44,3513547.3499999996,3832489.0599999996,3327051.2600000016,4101086.07,3042372.2499999995,39652833.079999998]
[null,850,null,"Total Utah Distribution",null,null,2244800.41,4229433.3100000005,2484519.7100000004,3084691.55,3231401.6500000004,2552207.7400000002,3055333.87,3375021.02,3737258.63,3206566.4699999997,3899134.6100000003,2905501.8899999997,38005870.859999999]
[null,851,null,"Total Wyoming Distribution",null,null,110459.52,192895.67,108138.01000000001,133525.45000000001,137356.9,133354.73000000001,138168.57,138526.32999999999,95230.43,120484.79,201951.46000000002,136870.36000000002,1646962.22]
[null,852,null,"Total Utility O&M Expenses",null,null,10359672.210000001,11370934.75,9343151.0899999999,9385162.25,10104541.16,9208390.879999999,10671146.98,12501508.039999999,14549498.879999999,15544546.710000001,12822300.949999999,11573243.57,137434097.47000003]
[null,853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5291328.756473301]
[null,854]
[null,855,"OTHER UTILITY OPERATING EXPENSES"]
[null,856]
[null,857,"Depreciation, Amortization, & Other Taxes"]
[null,858]
["%,FACCOUNT,TQGCACCTS,N403",859,403,"Depreciation Expense"]
[null,860,null,null,"Production",null,56613.49,53521.91,54263.54,57459.13,53246.659999999996,50260.92,51567.57,67333.440000000002,40189.57,{"$f":"683500-661500","v":22000},54563.130000000005,45151.91,529608]
[null,861,null,null,"Distribution - Wyoming",null,145479.06,145483.01,145721.24,146195.45000000001,147570,147546.04999999999,151155.85,145845.82,148053.99,143891.51999999999,144801.22,145165.35999999999,1756908.57]
[null,862,null,null,"Distribution - Utah",null,4605775.76,4610235.71,4621536.79,4644051.3,4728713.45,4729919.8499999996,4784181.68,4815850.2699999996,4860654.87,4512042.6100000003,4526154.41,4553795.71,55992912.410000004]
[null,863,null,null,"General",null,704353.16000000015,723316.75,662184,665507.37000000011,669532.5,669532.50000000093,676341.51000000071,670903.42000000086,849175.13000000082,676382.29,691087.68000000063,660236.44000000041,8318552.7500000047]
[null,864,null,null,"Total Depreciation Expense",null,5512221.4699999997,5532557.3799999999,5483705.5700000003,5513213.25,5599062.6100000003,5597259.3200000003,5663246.6100000003,5699932.9500000002,5898073.5600000005,5397597.6299999999,5416606.4400000004,5404349.4199999999,66717826.210000001]
[null,{"$f":"+B389+1","v":865}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,1491.28,1409.8500000000001,1429.39,1513.55,1402.6000000000001,1323.95,1358.3700000000001,1773.67,1058.6600000000001,1701.51,1455.3600000000001,1189.3700000000001,13951]
[null,868,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,869,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,870,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,871,null,null,"Total Amortization Expense",null,1491.28,1409.8500000000001,1429.39,1513.55,1402.6000000000001,1323.95,1358.3700000000001,1773.67,1058.6600000000001,1701.51,1455.3600000000001,1189.3700000000001,17107.560000000001]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,5513712.75,5533967.2299999995,5485134.96,5514726.7999999998,5600465.21,5598583.2700000005,5664604.9800000004,5701706.6200000001,5899132.2200000007,5399299.1399999997,5418061.8000000007,5405538.79,66734933.770000003]
[null,874]
[null,875,"Tax Expenses"]
["%,FACCOUNT,TQGCACCTS,N408",876,408,"Taxes Other Than Income Taxes"]
[null,877,null,null,"Production",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,878,null,null,"Distribution - Wyoming",null,76132.460000000006,69429.58,62036.18,59179.009999999995,34262.1,55358.5,62938,71292.22,87473.599999999991,94852.28,88014.299999999988,82282.94,843251.16999999993]
[null,879,null,null,"Distribution - Utah",null,1654814.6499999997,1660113.43,1796129.8900000001,1679545.38,1674835.5600000003,1671151.9000000001,1678255.6799999997,1416349.3599999996,1529216.3699999996,1668488.4699999995,1666806.3499999996,1661212.0899999999,19756919.129999999]
[null,880,null,null,"General",null,130187.73000000001,135028.90000000002,133130.69999999998,125187.92999999996,141366.47,120107.87999999998,152729.71,125101.58000000002,137525.95999999996,167947.57,154289.01,135068.51999999996,1657671.9599999997]
[null,881,null,null,"Total Other Taxes",null,1861134.8399999999,1864571.9100000001,1991296.77,1863912.32,1850464.13,1846618.28,1893923.3900000001,1612743.1600000001,1754215.9300000002,1931288.32,1909109.6600000001,1878563.55,22257842.260000002]
[null,882,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,2216846.7000000002,-845620.69,-1282797.1900000004,-1434171.83,-1844528.6600000001,-3918262.06,698570.05000000028,6136447.7400000002,13857057.619999999,11924429.539999999,9421241.8200000003,6607400.2899999991,41536613.329999991]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,50749.630000000005,-628966.64,-1020051.19,-1254486.19,-2883406.35,-165436.78,-573597.25,721277.86,4369240.2300000004,1354181.92,912656.20000000007,-230332.95,651828.49000000069]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,264313,507543,836151.91,1049106.1299999999,2406733,240193.86000000002,672345.38,346961.91000000003,-2812877.0700000003,345124.96,429753,1170767,5456116.0800000001]
[null,888]
["%,FACCOUNT,TQGCACCTS,V411100",889,4111,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,890]
["%,FACCOUNT,TQGCACCTS,V411400",891,411400,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,892]
[null,893,null,"South Georgia Amortization",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,894]
["%,FACCOUNT,V236101,FCHARTFIELD1,V716",895,null,"Section 29 Tax Credits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,896]
[null,897,null,"Total Tax Expenses",null,null,4393044.17,897527.58000000019,524600.2999999997,224360.42999999993,-470737.88000000035,-1996886.7,2691241.5700000003,8817430.6699999999,17167636.710000001,15555024.74,12672760.68,9426397.8900000006,69902400.159999996]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,9906756.9199999999,6431494.8099999996,6009735.2599999998,5739087.2299999995,5129727.33,3601696.5700000003,8355846.5500000007,14519137.289999999,23066768.93,20954323.879999999,18090822.48,14831936.68,136637333.93000001]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,59190549.230000004,39655318.839999996,30859094.299999997,28634623.429999996,28564561.399999999,28316814.899999999,56564309.859999999,84120925.620000005,138453997.91999999,146946103.21000001,107813434.29000001,80352287.169999987,829472020.17000008]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,51978.189999999995,39087.64,30649.18,28529.48,28115.68,30323.280000000002,45896.649999999994,89621.950000000012,-15636.410000000002,127890.43,114698.68000000001,84928.78,656083.52999999991]
[null,756,null,null,"Wyoming",null,7013.37,4602.53,2140.11,2316.52,2101.4700000000003,2571.23,6587.41,8810.57,-3422.76,12885.29,10129.780000000001,8065.68,63801.19999999999]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,58991.56,43690.17,32789.29,30846,30217.15,32894.51,52484.06,98432.52,-19059.170000000002,140775.72,124828.46,92994.46,719884.72999999986]
[]
[null,null,null,null,null,null,"DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH"]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,130,429,101,569,67,86,138,209,128,596,121,200,2774]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,15159.32,13067.25,12708.15,11042.28,11085.89,11030.220000000001,11436,13215.720000000001,16199.830000000002,23069.82,16248.18,17328.78,171591.44]
[null,621]
[null,622,null,"Total Production Expenses",null,null,15289.32,13496.25,12809.15,11611.28,11152.89,11116.220000000001,11574,13424.720000000001,16327.830000000002,23665.82,16369.18,17528.78,174365.44]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,143089.38,186990.68,121843.02,48049.88,102062.51000000001,182396.79,168250.61000000002,166949.17000000001,161953.51,0,0,0,1281585.55]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,434.78000000000003,411.79,1844712.8900000001,564.5,794828.26,1160.83,556347.62,1319175.82,138.58000000000001,398340.26,518558.68,1088125.1399999999,6522799.1500000004]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,111488.19,175984.67,173107.59,199307.35,131012.40000000001,99774.07,141169.20000000001,115890.11,155802.75,84962.47,71321.05,76173.929999999993,1535993.78]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,967292.74,809200.96,843687.44000000006,828855.09,905412.15,855912.03,749922.57000000007,705097.4,781328.26,100336.29,762854.72,1647764.36,9957664.0100000016]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,6289,5961,4108,5868,13631,11788,4888,23769,31018,0,0,0,107320]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,16225.85,22367.999999999996,18400.87,25753.29,0,0,0,216843.65000000002]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,254215.93,240230.98,134248.81,119973.95,106147.63,76862.460000000006,90493.14,80730.210000000006,144159.53,243456.59,299453.35000000003,314529.88,2104502.46]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,196806,219703,234215,221483,250161,256289,375891.89,226898,167204.18,184792,176946,199558,2709947.0700000003]
["%,FACCOUNT,TQGCACCTS,V489100",null,"489100","Revenue from Transportation of Gas of Others",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V489101",null,"489101","Capacity Release Credits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,434.78000000000003,411.79,1844712.8900000001,564.5,794828.26,1160.83,556347.62,1319175.82,138.58000000000001,307112.90000000002,629719.14,1667.23,5456274.3400000008]
["%,FACCOUNT,TQGCACCTS,N491",null,"491","Revenue fr Natural Gas Processed by Others",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,111488.19,175984.67,173107.59,199307.35,131012.40000000001,99774.07,141169.20000000001,115890.11,155802.75,174768.06,164329.42000000001,166812.68,1809446.49]
["%,FACCOUNT,TQGCACCTS,N493",null,"493","Rent from Gas Property",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V495008,V495009,V495003,V495010,V495011,V495051,V495052,V495053,V495054,V495055,V495056,V495057,V495058,V495059,V495060,V495061,V495062,V495063,V495064,V495065,V495066,V495067",null,495,"Other Gas Revenues",null,null,-17638.43,-8501.9900000000016,-33216.020000000004,-22227.350000000002,-21421.97,-19766.349999999999,-53021.719999999994,-37614.67,9575.5599999999977,1919.5899999999983,-48656.97,-22706.700000000004,-273277.02]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,967292.74,809200.96,843687.44000000006,828855.09,905412.15,855912.03,749922.57000000007,705097.4,781328.26,943825.71,1082240.6200000001,1273399.6200000001,10746174.590000002]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,6289,5961,4108,5868,13631,11788,4888,23769,31018,7054,0,8471,122845]
["%,FACCOUNT,TQGCACCTS,V495017",null,4974,"Standby Charges",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V880008"]
["%,V880009"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V907000"]
["%,V908003"]
["%,V908007"]
["%,V909001"]
["%,V909002"]
["%,V909004"]
["%,V909005"]
["%,V920000"]
["%,V920002"]
["%,V921000"]
["%,V921010"]
["%,V921011"]
["%,V921012"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930208"]
["%,V931000"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NOTHER_OPER_EXPENSES"]
[]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888006"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NMAINTENANCE_EXPENSE"]
[]
[]
[null,null,"GAS USED"]
[]
[null,null,810,"Compressor Station Fuel"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02157",null,null,"Allen Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02162",null,null,"Indianola"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02155",null,null,"Lark Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02156",null,null,"CNG Compressors"]
[null,null,null,"TOTAL ACCOUNT 810"]
[]
[null,null,"812 Other Utility Use:"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04110",null,null,"Logan Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04111",null,null,"Ogden Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04100,V04102",null,null,"Price Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSOUTHERN",null,null,"Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04101",null,null,"Provo Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSALT_LAKE",null,null,"Salt Lake Region"]
[null,null,null,"Wyoming Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04140",null,null,"  Evanston & Lyman"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04141",null,null,"  Rock Springs"]
[null,null,null,"Gas Used for CNG Vehicles"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01908,V01910,V01911,V01914,V01915,V01933,V01934,V01942,V01943,V01944,V01946",null,null,"  Wyoming"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01923,V01930,V01953,V01954,V01955,V01965,V01972,V01975,V01976,V01979,V01980,V01982,V01983,V01986,V01990",null,null,"  Salt Lake North"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01931,V01957,V01958,V01959",null,null,"  Salt Lake South"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01926,V01927,V01928,V01929,V01936,V01937,V01956,V01960,V01961,V01968,V01969,V01974,V01978",null,null,"  Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01920,V01922,V01925,V01952,V01967",null,null,"  Provo & Roosevelt"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01921,V01935,V01938,V01945,V01970",null,null,"  Price"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01918,V01949,V01973",null,null,"  Ogden"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01917,V01940",null,null,"  Brigham"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01916,V01948,V01977",null,null,"  Logan"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01924,V01932,V01964,V01971",null,null,"  Heber"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01919,V01941,V01950,V01951,V01966",null,null,"  Layton"]
[null,null,null,"TOTAL ACCOUNT 812"]
[]
[]
[null,null,null,"TOTAL ACCOUNTS 810 AND 812"]

{"sheet":"Rate Base","index":39,"n_rows":285,"n_cols":21,"rows_kept":285,"cut":false,"hidden":false,"merged":[[10,2,10,6],[4,2,4,6]]}
["%,LACTUALS"]
[null,null,"Company:",null,null,"Company:"]
[null,null,"Period Ended:",null,null,"Period Ended:"]
[null,null,"Date,Time, Stamp:",null,null,"Date,Time, Stamp:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Ended"]
[null,null,null,null,null,null,{"$f":"+H8-30","v":"2017-02-17"},"2017-03-19","2017-04-18","2017-05-18","2017-06-17","2017-07-17","2017-08-16","2017-09-17","2017-10-19","2017-11-18","2017-12-18","2018-01-18","2018-02-17","2018-03-19","2018-03-31"]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$f":"+B16+1","v":2},null,null,"Distribution - Wyoming",null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,{"$f":"((H17/2)+SUM(I17:S17)+(T17/2))/12","v":10883.08}]
[null,3,null,null,"Distribution - Utah",null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,{"$f":"((H18/2)+SUM(I18:S18)+(T18/2))/12","v":58742.880000000005}]
[null,4]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D16)","v":"%,FACCOUNT,TQGCACCTS,N302"},5,null,null,"Total Intangible Plant",null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"SUM(U17:U18)","v":69625.960000000006}]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D23)","v":"%,FACCOUNT,TQGCACCTS,N325"},8,null,"325","Land & Land Rights",null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,{"$f":"((H23/2)+SUM(I23:S23)+(T23/2))/12","v":6266900.6899999985}]
["%,FACCOUNT,TQGCACCTS,N326,N327,N328,N329",9,null,"326...9","Structures",null,null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D25)","v":"%,FACCOUNT,TQGCACCTS,N330"},10,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D26)","v":"%,FACCOUNT,TQGCACCTS,N331"},11,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000004]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.1200000006]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D28)","v":"%,FACCOUNT,TQGCACCTS,N336"},13,null,"336","Purification Equipment",null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D29)","v":"%,FACCOUNT,TQGCACCTS,N337"},14,null,"337","Other Equipment",null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.62999999996]
[null,15]
[null,16,null,null,"Total Production & Gathering Plant",null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM(U23:U29)","v":79968136}]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,400188.28,434507.8,434507.8,434507.8,434507.8,434507.8,434507.8,434507.8,434507.8,434011.18,400188.28,400188.28,400188.28,{"$f":"((H35/2)+SUM(I35:S35)+(T35/2))/12","v":425886.53499999992}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,19326879.5,20027866.07,20028667.969999999,20028996.870000001,20028996.870000001,20034792.789999999,20034792.789999999,20034792.789999999,20036829.949999999,20037679.300000001,18477460.699999999,18477460.699999999,19326879.5,19714601.358333331]
[null,22,null,null,null,"Total",null,19727067.780000001,20462373.870000001,20463175.77,20463504.670000002,20463504.670000002,20469300.59,20469300.59,20469300.59,20471337.75,20471690.48,18877648.98,18877648.98,19727067.780000001,{"$f":"SUM(U35:U36)","v":20140487.893333331}]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1004474.53,982959.23,1006934.23,1006934.23,{"$f":"((H40/2)+SUM(I40:S40)+(T40/2))/12","v":1004731.3383333335}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,15376216.299999999,15404847.799999999,15421744.869999999,15421744.869999999,15421744.869999999,15420355.25,15420355.25,15410995.889999999,15512582.9,15501057.690000001,15717299.49,15963930.390000001,15376216.299999999,15499406.297500005]
[null,27,null,null,null,"Total",null,16383150.529999999,16411782.029999999,16428679.1,16428679.1,16428679.1,16427289.48,16427289.48,16417930.119999999,16519517.130000001,16505532.220000001,16700258.720000001,16970864.620000001,16383150.529999999,{"$f":"SUM(U40:U41)","v":16504137.635833338}]
[null,28]
[null,29,null,"376","Mains"]
[null,30,null,null,null,"Dist - Wy - Mains - SD"]
[null,31,null,null,null,"Dist - Wy - Mains - LD"]
[null,32,null,null,null,"Dist - Wy - Mains - Feeders"]
[" ",33,null,null,null,"Wyoming",null,39192146.390000001,39229270.780000001,39231919.189999998,39235900.380000003,39238064.979999997,39357142.270000003,39357142.270000003,40238540.549999997,40419135.759999998,41533025.009999998,39090198.479999997,39250212.109999999,39192146.390000001,{"$f":"((H48/2)+SUM(I48:S48)+(T48/2))/12","v":39614391.514166668}]
[null,34,null,null,null,"Dist - Ut - Mains - SD"]
[null,35,null,null,null,"Dist - Ut - Mains - LD"]
[null,36,null,null,null,"Dist - Ut - Mains - Feeders"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,1461271901.6499999,1475408774.5599999,1476524363.8699999,1480318381.7299998,1480556610.52,1522276861.23,1523217908.1600001,1544971823.96,1549562102.5699999,1555365511.3599999,1449459876.51,1450999382.7700002,1461271901.6499999,{"$f":"((H52/2)+SUM(I52:S52)+(T52/2))/12","v":1497494458.2408333}]
[null,38,null,null,null,"Total",null,1500464048.04,1514638045.3399999,1515756283.0599999,1519554282.1099999,1519794675.5,1561634003.5,1562575050.4300001,1585210364.51,1589981238.3299999,1596898536.3699999,1488550074.99,1490249594.8800001,1500464048.04,{"$f":"SUM(U48:U52)","v":1537108849.7549999}]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H56/2)+SUM(I56:S56)+(T56/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,18299037.550000001,18299037.550000001,14286566.039999999,14955311.291666666]
[null,43,null,null,null,"Total",null,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,18299037.550000001,18299037.550000001,14286566.039999999,{"$f":"SUM(U56:U57)","v":14955311.291666666}]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,7652724.2199999997,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657082.8099999996,7657082.8099999996,7657082.8099999996,7657082.8099999996,7646803.6600000001,7415821.6100000003,7610196.4800000004,7652724.2199999997,{"$f":"((H61/2)+SUM(I61:S61)+(T61/2))/12","v":7631998.557500001}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,96119085.320000008,96486034.219999999,96749881.659999996,96905219.439999998,96905219.439999998,97518669.980000004,97518669.980000004,98129123.530000001,100532052.25999999,101237991.53,94192625.209999993,95777520.839999989,96119085.320000008,97339341.117500007]
[null,48,null,null,null,"Total",null,103771809.54000001,104143560.59,104407408.03,104562745.81,104562745.81,105175752.79000001,105175752.79000001,105786206.34,108189135.06999999,108884795.19,101608446.81999999,103387717.31999999,103771809.54000001,{"$f":"SUM(U61:U62)","v":104971339.67500001}]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,18704577.069999997,18761099.129999999,18761510.43,18814962.66,18975847.969999999,19365906.030000001,19365906.029999997,20048852.029999997,20063771.109999999,20117572.069999997,18615215.960000001,18615281.229999997,18704577.069999997,{"$f":"((H66/2)+SUM(I66:S66)+(T66/2))/12","v":19184208.476666663}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,381276386.12,382741454.23000002,383336380.83999997,384402788.77999997,385396869.39999998,386742438.70000005,386742438.70000005,388790955.36000001,390273497.38,393312976.35000002,375791949.81,375812269.87,381276386.12,384551700.46166676]
[null,53,null,null,null,"Total",null,399980963.19,401502553.36000001,402097891.26999998,403217751.44,404372717.37,406108344.73000002,406108344.73000002,408839807.38999999,410337268.49000001,413430548.42000002,394407165.76999998,394427551.10000002,399980963.19,{"$f":"SUM(U66:U67)","v":403735908.93833345}]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,9790277.074000001,9815017.6140000001,9826048.4539999999,9804010.2139999997,9190454.1940000001,10744765.4,10737602.813999999,10421673.044,10438278.604,10480480.653999999,9728463.6699999999,9742610.5539999995,9790277.074000001,{"$f":"((H71/2)+SUM(I71:S71)+(T71/2))/12","v":10059973.524166668}]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,309189993.39600003,310696462.85599995,314409978.90600002,315385351.39600003,319532399.56599998,320756390.40000004,320596593.14600003,323928831.48599994,326833946.07600003,331969358.31600004,305777058.38,307526144.426,309189993.39600003,317216875.69583338]
[null,58,null,null,null,"Total",null,318980270.47000003,320511480.46999997,324236027.36000001,325189361.61000001,328722853.75999999,331501155.80000001,331334195.96000004,334350504.52999997,337272224.68000001,342449838.97000003,315505522.05000001,317268754.98000002,318980270.47000003,{"$f":"SUM(U71:U72)","v":327276849.22000003}]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,772616.83,768390.8899999999,765194.35000000009,764869.28,763894.06,762593.77,761293.48,760372.44,759234.69,759017.98,776409.34,776300.98,772616.83,{"$f":"((H76/2)+SUM(I76:S76)+(T76/2))/12","v":765849.00749999983}]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,13931237.049999999,13926092.819999998,13918862.92,13913305.380000001,13908129.359999999,13904015.25,13896899.809999999,13896899.810000001,13890048.42,13889337.84,13937991.460000001,13935872.579999998,13931237.049999999,13912391.058333332]
[null,63,null,null,null,"Total",null,14703853.879999999,14694483.709999999,14684057.27,14678174.66,14672023.42,14666609.02,14658193.289999999,14657272.25,14649283.109999999,14648355.82,14714400.800000001,14712173.559999999,14703853.879999999,{"$f":"SUM(U76:U77)","v":14678240.065833332}]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,{"$f":"((H81/2)+SUM(I81:S81)+(T81/2))/12","v":68977.439999999988}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2231447.98,2236827.67,2237018.35,2236538.2625000007]
[null,68,null,null,null,"Total",null,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2300425.42,2305805.11,2305995.79,{"$f":"SUM(U81:U82)","v":2305515.7025000006}]
[null,69,null,null,null,null," "]
[null,70,null,null,"Total Distribution Plant",null,null,2390603725.2600002,2408956841.1999998,2414666083.6899996,2420687061.2299995,2425609761.46,2472575017.7399998,2473340689.0999999,2502323947.5599995,2514012566.3899999,2529881859.2999997,2370962981.1000004,2376499148.0999999,2390603725.2600002,{"$f":"U37+U42+U53+U58+U63+U68+U73+U78+U83","v":2441676640.1775002}]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,{"$f":"((H89/2)+SUM(I89:S89)+(T89/2))/12","v":11584.020000000004}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D88)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85]
[null,76,null,null,null,"Total",null,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,{"$f":"SUM(U89:U90)","v":3787537.87}]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,1607117.2,1607117.2,1610054.2,1610054.2,1610054.2,1610054.2,1610054.2,1610054.2,1614630.2,1617860.54,1607117.2,1607117.2,1607117.2,{"$f":"((H94/2)+SUM(I94:S94)+(T94/2))/12","v":1610107.0616666665}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,42696717.989999995,43235000.579999991,43485867.859999999,43277352.829999998,43268310.270000003,43449156.890000001,43449156.890000001,43497520.36999999,44011187.289999992,44053641.369999982,42582632.790000007,42648696.68999999,42696717.989999995,43304603.485000007]
[null,81,null,null,null,"General",null,51041952.799999997,51041952.800000004,51041952.799999997,51079235.469999999,51013931.399999999,51014683.170000002,51014683.170000002,51014683.170000002,51071164.450000003,51076999.940000005,50944607.549999997,50965884.490000002,51041952.799999997,51026810.934166662]
[null,82,null,null,null,"Total",null,95345787.989999995,95884070.579999998,96137874.859999999,95966642.5,95892295.870000005,96073894.260000005,96073894.260000005,96122257.739999995,96696981.939999998,96748501.849999994,95134357.540000007,95221698.379999995,95345787.989999995,{"$f":"SUM(U94:U96)","v":95941521.480833337}]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,178421.97999999998,178421.98000000004,178421.97999999998,168421.97999999998,168421.97999999998,168421.98,168421.97999999998,168421.98000000004,168421.98000000004,147841.16000000003,180960.98,180960.97999999998,178421.97999999998,{"$f":"((H100/2)+SUM(I100:S100)+(T100/2))/12","v":171296.745}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D99)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,14177800.730000004,14243010.199999996,14372516.780000001,12787006.360000007,12948692.49000001,13047737.009999998,13047737.010000005,13423552.329999998,13581840.189999998,12701483.740000002,14453973.200000003,14601103.799999997,14177800.730000004,13615537.820000002]
[null,87,null,null,null,"General",null,42082261.390000001,42080453.480000004,42082261.390000001,39391714.5,39391644.739999995,39582500.490000002,39582500.489999995,39582500.490000002,39780195.620000005,39749385.780000001,44505532.539999999,44635858.590000004,42082261.390000001,41037234.125]
[null,88,null,null,null,"Total",null,56438484.100000009,56501885.659999996,56633200.150000006,52347142.840000004,52508759.210000008,52798659.480000004,52798659.480000004,53174474.799999997,53530457.790000007,52598710.680000007,59140466.719999999,59417923.370000005,56438484.100000009,{"$f":"SUM(U100:U102)","v":54824068.689999998}]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,2806503.92,2806503.92,2806503.92,2806503.92,2806503.92,3015429.18,3008166.8099999996,2898242.9000000004,2956370.4299999997,2941469.68,2845508.48,2806503.92,2806503.92,{"$f":"((H106/2)+SUM(I106:S106)+(T106/2))/12","v":2875350.9166666665}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D105)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,49443229.280000001,49443229.280000001,49607393.32,49793846,49828945.350000001,49437046.869999997,49508529.099999994,49744941.450000003,50397564.710000001,49990448.509999998,50349790.300000004,49393619.890000001,49443229.280000001,49744882.004999995]
[null,93,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"Total",null,52249733.200000003,52249733.200000003,52413897.240000002,52600349.920000002,52635449.270000003,52452476.049999997,52516695.909999996,52643184.350000001,53353935.140000001,52931918.189999998,53195298.780000001,52200123.810000002,52249733.200000003,{"$f":"SUM(U106:U108)","v":52620232.921666659}]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,{"$f":"((H112/2)+SUM(I112:S112)+(T112/2))/12","v":12371.89}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D111)","v":"%,FACCOUNT,TQGCACCTS,N393"},98,null,null,null,"Distribution - Utah",null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000011]
[null,99,null,null,null,"Total",null,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,{"$f":"SUM(U112:U113)","v":57397.910000000011}]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,2622572.71,2622572.71,2625915.9700000002,2308319.5200000005,2320084.8800000004,2344115.19,2349815.1900000004,2371963.23,2391686.4,2395252.1300000004,2632043.1,2632683.1800000002,2622572.71,{"$f":"((H117/2)+SUM(I117:S117)+(T117/2))/12","v":2468085.3508333336}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D116)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,28724943.309999999,28932884.259999998,29099120.420000002,29452612.120000001,29635233.780000001,29872090.709999997,29900590.709999997,30145652.960000001,29040069.32,29287123.41,29024551.939999998,29043445.52,28724943.309999999,29346526.538333327]
[null,104,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Total",null,31347516.02,31555456.969999999,31725036.390000001,31760931.640000001,31955318.66,32216205.899999999,32250405.899999999,32517616.190000001,31431755.719999999,31682375.539999999,31656595.039999999,31676128.699999999,31347516.02,{"$f":"SUM(U117:U119)","v":31814611.889166661}]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H123/2)+SUM(I123:S123)+(T123/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D122)","v":"%,FACCOUNT,TQGCACCTS,N395"},109,null,null,null,"Distribution - Utah",null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.830000000009]
[null,110,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Total",null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,{"$f":"SUM(U123:U125)","v":61117.830000000009}]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,971291.14,971291.14,971291.14,963408.25999999989,965413.25999999989,965413.26,962910.48999999987,1074376.01,1042804.6900000001,1042453.89,971291.14,971291.14,971291.14,{"$f":"((H129/2)+SUM(I129:S129)+(T129/2))/12","v":989436.29666666687}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D128)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,11193609.779999999,11189596.859999999,11189596.859999999,11180863.27,11180863.27,11036358.32,11036358.32,11036358.32,11036358.32,11060442.789999999,11282614.43,11198223.01,11193609.779999999,11135103.629166666]
[null,116,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,null,null,null,"Total",null,12164900.92,12160888,12160888,12144271.529999999,12146276.529999999,12001771.58,11999268.810000001,12110734.33,12079163.01,12102896.68,12253905.57,12169514.15,12164900.92,{"$f":"SUM(U129:U131)","v":12124539.925833333}]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,49809.3100000001,91573.830000000075,98853.000000000276,98857.010000000286,100365.69000000022,100365.69,100365.69000000022,100471.28000000026,100471.28000000026,100471.2800000003,49809.31,49809.3100000001,49809.3100000001,{"$f":"((H135/2)+SUM(I135:S135)+(T135/2))/12","v":86768.556666666831}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D134)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,15652531.799999999,15705182.18,15715937.99,14315009.34,14334407.17,14370288.33,14370288.33,14839806.489999998,15146610.449999999,15148750.27,15675305.119999999,15763113.449999999,15652531.799999999,15086435.909999998]
[null,122,null,null,null,"Total",null,15702341.109999999,15796756.01,15814790.99,14413866.35,14434772.859999999,14470654.02,14470654.02,14940277.77,15247081.73,15249221.550000001,15725114.43,15812922.76,15702341.109999999,{"$f":"SUM(U135:U136)","v":15173204.466666665}]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",125,null,null,null,"Distribution - Wyoming",null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,{"$f":"((H140/2)+SUM(I140:S140)+(T140/2))/12","v":3863.9199999999987}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,328910.55000000005,328910.55000000005,328910.55000000005,325277.08,325277.08,325277.08,325277.08,322484.51,322484.51,322484.51,325391.74000000005,325391.74000000005,328910.55000000005,325506.41500000004]
[null,127,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,128,null,null,null,"Total",null,332774.47000000003,332774.47000000003,332774.47000000003,329141,329141,329141,329141,326348.43,326348.43,326348.43,329255.66000000003,329255.66000000003,332774.47000000003,{"$f":"SUM(U140:U142)","v":329370.33500000002}]
[null,129]
[null,130,null,null,"Total General Plant",null,null,267487591.42000005,268387618.5,269124515.71000004,263468399.39000002,263808067.01000005,264248855.90000007,264344772.99000004,265740947.22000003,266571777.37,265546026.53000003,271341047.35000002,270733620.44000006,267487591.42000005,{"$f":"U91+U97+U103+U109+U114+U120+U126+U132+U137+U143","v":266733603.31916669}]
[null,{"$f":"+B145+1","v":131}]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"((H148/2)+SUM(I148:S148)+(T148/2))/12","v":79968136}]
[null,134,null,null,"Distribution - Wyoming",null,null,77599324.613999993,77752607.334000006,77763501.343999982,77798571.453999996,77347090.123999998,79408792.829999998,79400329.953999996,80647823.423999995,80858805.523999989,82055245.603999987,77089117.090000004,77481584.384000003,77599324.613999993,78766899.473333344]
[null,135,null,null,"Distribution - Utah",null,null,2313074026.6059999,2331273859.8260002,2336972208.3059998,2342958115.7359996,2348332297.296,2393235850.8699999,2394009985.1059999,2421745750.0959997,2433223386.8260002,2447896239.6560001,2293943489.9699998,2299087189.6760001,2313074026.6059999,2362979366.6641669]
[null,136,null,null,"General",null,null,267487591.42000005,268387618.5,269124515.71000004,263468399.39000002,263808067.01000005,264248855.90000007,264344772.99000004,265740947.22000003,266571777.37,265546026.53000003,271341047.35000002,270733620.44000006,267487591.42000005,266733603.31916669]
[null,137,null,null,"Total",null,null,2738129078.6399999,2757382221.6600003,2763828361.3599997,2764193222.5799994,2769455590.4300003,2816861635.5999999,2817723224.0500002,2848102656.7399998,2860622105.7200003,2875465647.7900004,2722341790.4099998,2727270530.5,2738129078.6399999,{"$f":"SUM(U148:U151)","v":2788448005.4566669}]
[null,138]
[null,139,"105","Gas Plant Held for Future Use"]
[null,140,null,null,"Distribution - Utah",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"((H155/2)+SUM(I155:S155)+(T155/2))/12","v":5036.8300000000008}]
["%,FACCOUNT,TQGCACCTS,N105",141,null,null,"Total",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"SUM(U155)","v":5036.8300000000008}]
[null,142]
[null,143,"106","Completed Construction Not Classified - Gas"]
[null,144,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H159/2)+SUM(I159:S159)+(T159/2))/12","v":0}]
[null,145,null,null,"Distribution - Wyoming",null,null,109182.78,276963.56,950180.8,1588249.67,1993330.3800000001,2239100.69,2600183.6800000002,1576770.89,1675193.15,710920.69000000006,118669.23,41327.620000000003,109182.78,1156672.7616666667]
[null,146,null,null,"Distribution - Utah",null,null,7179101.2120000003,6777010.3099999996,9121644.75,9719600.2219999917,12826474.791999988,9308466.1199999992,27287883.300000001,13704256.67,12449806.57,22418304.782000002,11100303.43,16627548.82,7179101.2120000003,13210033.414833331]
[null,147,null,null,"General",null,null,462115.64999999997,471060.27,1131562.3699999994,1107897.0900000001,1200519.75,1438369,2628142.71,1389351.33,1062030.31,3618205.25,1050953.3899999999,1490322.23,462115.64999999997,1420877.4458333335]
[null,148,null,null,"Total",null,null,7750399.6420000009,7525034.1399999987,11203387.92,12415746.981999991,16020324.921999989,12985935.809999999,32516209.690000001,16670378.890000001,15187030.030000001,26747430.722000003,12269926.050000001,18159198.669999998,7750399.6420000009,{"$f":"SUM(U159:U162)","v":15787583.622333331}]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-69092261.780000001,-69148875.269999996,-69202397.180000007,-69256660.719999999,-69314119.849999994,-69367366.510000005,-69417627.430000007,-69469195,-69536528.439999998,-69576718.010000005,-69536528,-69665875,-69665875,{"$f":"((H166/2)+SUM(I166:S166)+(T166/2))/12","v":-69405913.316666663}]
[null,152,null,null,"Distribution - Wyoming",null,null,-21440799.239999998,-21574450.350000001,-21691853.879999999,-21221477.809999999,-20757179.850000001,-20797669.989999998,-20888278.25,-20504051.219999999,-19646767.719999999,-27333445.210000001,-21551340.98,-21565256.16,-21440799.239999998,-21581047.555000003]
[null,153,null,null,"Distribution - Utah",null,null,-493969005.87,-497252232.76999998,-500051378.44,-503340730.22000003,-506346697.06999999,-509573960.37,-513389129.88,-516209152.38,-519918311.72000003,-512951843.95999998,-493315380.68000001,-495628361.25999999,-493969005.87,-505162182.0516668]
[null,154,null,null,"General",null,null,-129688646.31,-130830172.95999999,-132007188.29000001,-126638206.45,-127752212.18000001,-127774055.2,-128657090.75,-129446678.20999999,-129034361.31999999,-128844639.09999999,-132419416.83,-132602402.33,-129688646.31,-129641255.82749999]
[null,155,null,null,"Total",null,null,-714190713.20000005,-718805731.35000002,-722952817.78999996,-720457075.20000005,-724170208.95000005,-727513052.07000005,-732352126.30999994,-735629076.81000006,-738135969.20000005,-738706646.27999997,-716278685.23000002,-718843129.62,-714190713.20000005,{"$f":"SUM(U166:U169)","v":-725790398.75083339}]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6137515.3499999996,-6139006.6299999999,-6140416.4799999995,-6141845.8700000001,-6143359.4199999999,-6144762.0199999996,-6146085.96,-6147444.3300000001,-6149218,-6150276.6600000001,-6149218,-6150277,-6150277,{"$f":"((H173/2)+SUM(I173:S173)+(T173/2))/12","v":-6145483.8787499992}]
[null,159,null,null,"Distribution - Wyoming",null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08]
[null,160,null,null,"Distribution - Utah",null,null,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005]
[null,161,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,162,null,null,"Total",null,null,-6207141.3099999996,-6208632.5899999999,-6210042.4399999995,-6211471.8300000001,-6212985.3799999999,-6214387.9799999995,-6215711.9199999999,-6217070.29,-6218843.96,-6219902.6200000001,-6204496.5800000001,-6205951.9399999995,-6207141.3099999996,{"$f":"SUM(U173:U176)","v":-6215109.8387499992}]
[null,163]
[null,164,"254","Other Regulatory Liabilities - ARC"]
[null,165,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H180/2)+SUM(I180:S180)+(T180/2))/12","v":0}]
[null,166,null,null,"Distribution - Wyoming",null,null,-6261169.71,-6236339.0700000003,-6213637.6699999999,-6181248.29,-6140761.1100000003,-6196748.9800000004,-6203191.8399999999,-6219898.3900000006,-6243591.8199999994,-6315729.0099999998,-6202088.1500000004,-6317115.3899999997,-6261169.71,-6227626.6191666676]
[null,167,null,null,"Distribution - Utah",null,null,-186271724.06,-186481184.78999999,-186218622.28,-186141349.55000001,-186299261.02000001,-186248871.44,-186502363.87,-186406251.61000001,-187356154.47,-188074206.56999999,-184221250.78,-187162682.28999999,-186271724.06,-186448660.22749999]
[null,168,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,169,null,null,"Total",null,null,-192532893.77000001,-192717523.85999998,-192432259.94999999,-192322597.84,-192440022.13000003,-192445620.41999999,-192705555.71000001,-192626150,-193599746.28999999,-194389935.57999998,-190423338.93000001,-193479797.67999998,-192532893.77000001,{"$f":"SUM(U180:U183)","v":-192676286.84666666}]
[null,170]
[null,171]
[null,172,"System Net Utility Plant"]
[null,173,null,null,"Production",null,null,{"$f":"H148+H159+H166+H173+H180","v":4738358.8699999992},4680254.1000000043,4625322.3399999933,4569629.4100000011,4510656.730000006,4456007.4699999951,4404422.6099999929,4351496.67,4282389.5600000024,4241141.3299999945,{"$f":"R148+R159+R166+R173+R180","v":4282390},4151984,4151984,{"$f":"((H188/2)+SUM(I188:S188)+(T188/2))/12","v":4416738.8045833325}]
[null,174,null,null,"Distribution - Wyoming",null,null,49995655.364,50207898.394000009,50797307.513999984,51973211.943999998,52431596.463999994,54642591.469999999,54898160.464000002,55489761.623999998,56632756.053999998,49106108.993999988,49443474.110000007,49629657.374000013,49995655.364,52104014.980833352]
[null,175,null,null,"Distribution - Utah",null,null,1639953655.0079999,1654258709.6960001,1659765109.4559996,1663136893.3079996,1668454071.1179998,1706662742.2999997,1721352668.6059999,1732780896.7259994,1738345021.1560001,1769234787.858,1627448419.0599995,1632864952.0660002,1639953655.0079999,1684521493.8631668]
[null,176,null,null,"General",null,null,138261060.76000005,138028505.81,138248889.79000002,137938090.03000003,137256374.58000004,137913169.70000005,138315824.95000005,137683620.34000003,138599446.36000001,140319592.68000004,139972583.91000003,139621540.34000009,138261060.76000005,138513224.93750006]
[null,177,null,null,"Total"]
[null,178]
[null,179,null,"System Net Utility Plant",null,null,null,2025486660.602,2039897928.6900003,2045873925.8799996,2049945459.3619993,2055097757.852,2096125168.1899996,1918971076.6300001,1930305775.3599997,1937859613.1300004,1962901630.8620005,2012133571.48,2020385684.4400001,2025486660.602,{"$f":"U152+U156+U163+U170+U177","v":2072235117.319417}]
["%,FACCOUNT,TQGCACCTS,N154,N156",180]
[null,181]
[null,182,"WORKING CAPITAL"]
[null,183]
["%,FACCOUNT,TQGCACCTS,N164",184,154,"Plant Materials & Operating Supplies"]
[null,185,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H200/2)+SUM(I200:S200)+(T200/2))/12","v":0}]
[null,186,null,null,"Distribution - Utah",null,null,25273283.419999998,24060178.699999999,24379560.43,25423043.52,22002243.219999999,22628439.690000001,28534652.539999999,27391950.32,26526745.27,25178231.68,28347023.73,30117522.52,25273283.419999998,25821906.25333333]
[null,187,null,null,"Total",null,null,25273283.419999998,24060178.699999999,24379560.43,25423043.52,22002243.219999999,22628439.690000001,28534652.539999999,27391950.32,26526745.27,25178231.68,28347023.73,30117522.52,25273283.419999998,{"$f":"SUM(U200:U201)","v":25821906.25333333}]
["%,FACCOUNT,TQGCACCTS,N165",188]
[null,189,1641,"Gas Stored Underground"]
[null,190,null,null,"Production",null,null,8937825.6400000006,5265628.42,9895288.8399999999,21769885.129999999,34448175.630000003,48018857.409999996,58860691.740000002,59031895.799999997,59289969.149999999,52891066.75,36606333,23198516,9114305,{"$f":"((H205/2)+SUM(I205:S205)+(T205/2))/12","v":34858531.099166669}]
[null,191,null,null,"Total",null,null,8937825.6400000006,5265628.42,9895288.8399999999,21769885.129999999,34448175.630000003,48018857.409999996,58860691.740000002,59031895.799999997,59289969.149999999,52891066.75,36606333,23198516,9114305,{"$f":"SUM(U205)","v":34858531.099166669}]
[null,192]
[null,193,165,"Prepayments"]
[null,194,null,null,"General",null,null,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,3881182.2,3073910.14,3367819.37,110963032.95999999,3721756.81,3178912.65,2679809.7000000002,{"$f":"((H209/2)+SUM(I209:S209)+(T209/2))/12","v":12573502.085833333}]
["%,FACCOUNT,V190008",{"$f":"+B209+1","v":195},null,null,"Total",null,null,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,3881182.2,3073910.14,3367819.37,110963032.95999999,3721756.81,3178912.65,2679809.7000000002,{"$f":"SUM(U209)","v":12573502.085833333}]
[null,196]
[null,197,"190008","Accum Deferred Income Tax Federal"]
[null,198,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H213/2)+SUM(I213:S213)+(T213/2))/12","v":0}]
[null,199,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,1539241.2652320019,0,0,0,128270.10543600016]
[null,200,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,46712836.014767997,0,0,0,3892736.3345639999]
[null,201,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V190009",202,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,48252077.280000001,0,0,0,{"$f":"SUM(U213:U216)","v":4021006.44}]
[null,203]
[null,204,"190009","Accum Deferred Income Tax State"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H220/2)+SUM(I220:S220)+(T220/2))/12","v":0}]
[null,206,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,11757661.689999999,0,0,0,979805.14083333325]
[null,208,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,209,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,11757661.689999999,0,0,0,{"$f":"SUM(U220:U223)","v":979805.14083333325}]
[null,210]
[null,211,2351,"Customer Deposits"]
["%,FACCOUNT,TQGCACCTS,N252",212,null,null,"Distribution - Wyoming",null,null,-272492.83,-272979.68,-261693.76,-263417.59999999998,-260801,-250950.09,-259506.78,-267568.71000000002,-265128.53999999998,-248143.61000000002,-266412.97000000003,-270447.93,-272492.83,{"$f":"((H227/2)+SUM(I227:S227)+(T227/2))/12","v":-263295.29166666669}]
[null,213,null,null,"Distribution - Utah",null,null,-6608572.3300000001,-6662069.9500000002,-6673252.6200000001,-6782840.1100000003,-6797581.7400000002,-6760662.6600000001,-6873774.2000000002,-6791431.4699999997,-6357777.7400000002,-5457546.1899999995,-6454721.1000000006,-6541838.6500000004,-6608572.3300000001,-6563505.7300000014]
[null,214,null,null,"Total",null,null,-6881065.1600000001,-6935049.6299999999,-6934946.3799999999,-7046257.71,-7058382.7400000002,-7011612.75,-7133280.9800000004,-7059000.1799999997,-6622906.2800000003,-5705689.7999999998,-6721134.0700000003,-6812286.5800000001,-6881065.1600000001,{"$f":"SUM(U227:U228)","v":-6826801.0216666684}]
[null,215]
["%,FACCOUNT,V253000",216,252,"Misc Customer Credits"]
[null,217,null,null,"Distribution - Wyoming",null,null,-510513.99,-510513.99,-465842.24,-465842.24,-465842.24,-465842.24,-465842.24,-465842.24,-465842.24,-404156.02,-510513.99,-510513.99,-510513.99,{"$f":"((H232/2)+SUM(I232:S232)+(T232/2))/12","v":-475592.30500000011}]
[null,218,null,null,"Distribution - Utah",null,null,-17537599.620000001,-17278147.050000001,-17044300.110000003,-17012595.390000001,-16967883.640000001,-16893271.25,-16720487.58,-16552924.540000001,-16465396.089999998,-11724439,-18175778.650000002,-18025179.91,-17537599.620000001,-16699833.569166668]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",219,null,null,"Total",null,null,-18048113.609999999,-17788661.039999999,-17510142.350000001,-17478437.629999999,-17433725.879999999,-17359113.489999998,-17186329.82,-17018766.780000001,-16931238.329999998,-12128595.02,-18686292.640000001,-18535693.899999999,-18048113.609999999,-17175425.874166671]
[null,220]
[null,221,2531,"Unclaimed Customer Deposits"]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",222,null,null,"General",null,null,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,-18892.05,-21718.100000000002,-26005.9,-29018.39,-46434.92,-45619.700000000004,-44176.62,{"$f":"((H237/2)+SUM(I237:S237)+(T237/2))/12","v":-35826.356666666667}]
["%,FACCOUNT,V255000",223,null,null,"Total",null,null,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,-18892.05,-21718.100000000002,-26005.9,-29018.39,-46434.92,-45619.700000000004,-44176.62,{"$f":"SUM(U237)","v":-35826.356666666667}]
[null,224]
[null,225,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",226,null,null,"Production",null,null,-1171.29,-1186.79,-1202.29,-1217.79,-1233.29,-1248.79,-1264.29,-1279.79,-1295.29,-1310.79,-1295,-1311,-1311,{"$f":"((H241/2)+SUM(I241:S241)+(T241/2))/12","v":-1257.1879166666668}]
[null,227,null,null,"Distribution - Wyoming",null,null,-2637.0551160000082,-2432.9661690000003,-2223.1647870000011,-2028.4282110000013,-1827.9792000000016,-1618.5319430000031,-1430.7211140000024,-1237.804506000002,-1051.4595199999974,-854.65140200000099,-2908.5873809999912,-2737.4087950000094,-2637.0551160000082,-1915.7298453333351]
[null,228,null,null,"Distribution - Utah",null,null,-78753.534884000008,-72891.063831000007,-67034.305213,-61162.481789000005,-55296.370799999997,-49439.258056999999,-43560.508886000003,-37686.865493999998,-31806.650480000004,-25936.928597999999,-90615.122619000016,-84719.741204999998,-78753.534884000008,-58241.902654666665]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",229,null,null,"General",null,null,-666.75,-651.25,-635.75,-620.25,-604.75,-589.25,-573.75,-558.25,-542.75,-527.25,-697.75,-682.25,-666.75,-612.5]
["%,FACCOUNT,V282000",230,null,null,"Total",null,null,-83228.63,-77162.070000000007,-71095.509999999995,-65028.950000000004,-58962.39,-52895.83,-46829.270000000004,-40762.71,-34696.15,-28629.62,-95361.75,-89295.19,-83228.63,{"$f":"SUM(U241:U244)","v":-62027.320416666669}]
[null,231]
[null,232,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",233,null,null,"Production",null,null,-310747.40000000002,-247869.66,-184984.29,-121778.19,-58772.590000000004,3661.83,50611.28,110620.48,169754.68,44147.49,169755,480158,480158,{"$f":"((H248/2)+SUM(I248:S248)+(T248/2))/12","v":41667.444166666661}]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",234,null,null,"Distribution - Wyoming",null,null,-13508423.98650004,-13510450.475503996,-13546304.788845006,-13648064.698710006,-13719206.710080013,-13980648.330860028,-13941409.262022022,-14058838.210536022,-14263175.040319962,-8534880.4038960114,-12586227.283711961,-12766682.663012043,-13508423.98650004,-13172025.98783309]
[null,235,null,null,"Distribution - Utah",null,null,-403418242.26349998,-404769750.00449598,-408456959.66115499,-411525290.40128994,-415006002.97991997,-427049267.46913999,-424467687.027978,-428042992.30946398,-431461044.96968001,-259016229.436104,-392115614.63628799,-395114552.57698798,-403418242.26349998,-400036969.47800022]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",236,null,null,"General",null,null,-13349610.35,-13255293.74,-13160965.699999999,-13066156.550000001,-12971648.16,-12877996.529999999,-12807572.34,-12717558.550000001,-12628857.24,-12817268.039999999,-13540589.470000001,-13445085.810000001,-13349610.35,-13053216.873333335]
["%,FACCOUNT,V282100",237,null,null,"Total",null,null,-430587024,-431783363.88,-435349214.44,-438361289.83999997,-441755630.44,-453904250.5,-451166057.35000002,-454708768.58999997,-458183322.56999999,-280324230.38999999,-418680498.19999999,-421700718.75999999,-430587024,{"$f":"SUM(U248:U251)","v":-426220544.89499998}]
[null,238]
[null,239,282100,"Accum Deferred Income Taxes - State"]
[null,240,null,null,"Production",null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,{"$f":"((H255/2)+SUM(I255:S255)+(T255/2))/12","v":-700755.31000000017}]
["%,FACCOUNT,V282108,V282006,V282008",241,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,242,null,null,"Distribution - Utah",null,null,-60030901.839999996,-60200680.619999997,-60708223.619999997,-61137112.379999995,-61620621.139999993,-63352241.879999995,-62974969.609999999,-63479337.649999999,-64179921.049999997,-62952821.649999999,-58335847.619999997,-58765600.619999997,-60030901.839999996,-61478189.973333329]
[null,243,null,null,"General",null,null,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3499999999]
[null,244,null,null,"Total",null,null,-61850698.5,-62020477.280000001,-62528020.280000001,-62956909.039999999,-63440417.799999997,-65172038.539999999,-64794766.270000003,-65299134.310000002,-65999717.710000001,-64772618.310000002,-60155644.280000001,-60585397.280000001,-61850698.5,{"$f":"SUM(U255:U258)","v":-63297986.633333333}]
[null,245]
[null,246,"282_108_008","Accum Deferred IncomeTaxes - Sec 29 Cr","Deferred Fed & State Taxes-QRS Transf"]
[null,247,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H262/2)+SUM(I262:S262)+(T262/2))/12","v":0}]
[null,248,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U262)","v":0}]
[null,249]
[null,250,"System Working Capital (W/O WC Cash)"]
[null,251,null,"Production",null,null,null,{"$f":"H205+H213+H220+H241+H248+H255","v":7925151.6400000006},{"$f":"I205+I213+I220+I241+I248+I255","v":4315816.66},9008346.9500000011,20946133.84,33687414.439999998,47320515.139999993,58209283.420000002,58440481.179999992,58757673.229999997,52233148.140000001,36074037.689999998,22976607.690000001,8892396.6899999995,{"$f":"U205+U213+U220+U241+U248+U255","v":34198186.045416668}]
[null,252,null,"Distribution - Wyoming",null,null,null,-14294067.86161604,-14296377.111672996,-14276063.953632006,-14379352.966921005,-14447677.929280013,-14699059.192803029,-14668189.003136022,-14793486.965042021,-14995197.279839963,-7648793.4200660102,-13366062.831092961,-13550381.991807044,-14294067.86161604,{"$f":"U200+U214+U221+U227+U242+U249+U256+U232","v":-13784559.208909091}]
[null,253,null,"Distribution - Utah",null,null,null,-462400786.16838396,-464923359.98832697,-468570209.88636804,-471095957.24307895,-478445142.65071994,-491476442.82719702,-482545826.38686401,-487512422.51495796,-491969201.23016,-255528243.81993401,-446825553.39890695,-448414368.97819299,-462400786.16838396,{"$f":"U201+U215+U222+U228+U243+U250+U257+U233","v":-454142292.92442417}]
[null,254,null,"General",null,null,null,-11833685.369999999,-12109124.299999999,-10678810.029999999,-9335041.1799999997,-9343596.3599999994,-9646246.209999999,-10064897.289999999,-10784966.110000001,-10406627.869999999,96997177.930000007,-10985006.68,-11431516.460000001,-11833685.369999999,{"$f":"U209+U216+U223+U237+U244+U251+U258+U262","v":-1635194.9941666687}]
[null,255]
[null,256]
[null,257,null,"System Working Capital (W/O WC Cash)",null,null,null,-480603387.75999999,-487013044.74000007,-484516736.92000008,-473864217.55000001,-468549002.5,-468501233.09000003,-449069629.25999999,-454650394.40999997,-458613353.14999998,-113946711.17,-439238119.67999995,-452727532.05999994,-480603387.75999999,{"$f":"U202+U206+U210+U217+U224+U229+U238+U245+U252+U259+U263+U234","v":-435363861.08208328}]
[null,258]
[null,{"$f":"+B273+1","v":259},"RATE BASE (W/O Working Cap. Cash)"]
[null,260,null,"Production",null,null,null,{"$f":"H188+H266","v":12663510.51},8996070.7600000054,13633669.289999995,25515763.25,38198071.170000002,51776522.609999985,62613706.029999994,62791977.849999994,63040062.789999999,56474289.469999999,40356427.689999998,27128591.690000001,13044380.689999999,{"$f":"U188+U266","v":38614924.850000001}]
[null,261,null,"Distribution - Wyoming",null,null,null,35701587.502383962,35911521.282327011,36521243.560367979,37593858.977078989,37983918.534719981,39943532.277196974,40229971.460863978,40696274.658957973,41637558.774160035,41457315.573933974,36077411.278907046,36079275.382192969,35701587.502383962,38319455.771924257]
[null,262,null,"Distribution - Utah",null,null,null,1177552868.8396158,1189335349.7076731,1191194899.5696316,1192040936.0649207,1190008928.4672799,1215186299.4728026,1238806842.219136,1245268474.2110415,1246375819.9258401,1513706544.0380659,1180622865.6610925,1184450583.0878072,1177552868.8396158,1230379200.9387426]
["%,FACCOUNT,TQGCACCTS,N164",263,null,"General",null,null,null,126427375.39000005,125919381.51000001,127570079.76000002,128603048.85000002,127912778.22000004,128266923.49000005,128250927.66000006,126898654.23000003,128192818.49000001,237316770.61000004,128987577.23000002,128190023.88000008,126427375.39000005,136878029.94333339]
[null,264]
[null,265]
[null,266,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,1544883272.842,1552884883.9500003,1561357188.9599996,1576081241.8119993,1586548755.352,1627623935.0999994,1469901447.3700001,1475655380.9499998,1479246259.9800005,1848954919.6920004,1572895451.8000002,1567658152.3800001,1544883272.842,{"$f":"U194+U272","v":1636871256.2373338}]
[null,267]
[null,268,1641,"Gas Stored Underground  (DTH)"]
[null,269,null,null,"Production (DTH)",null,null,-2083235,-1177668,-2329286,-4631983,-7175343,-9940657,-12148786,-12304588,-12516508,-11320098,-6873456,-4682346,-2083235,{"$f":"((H284/2)+SUM(I284:S284)+(T284/2))/12","v":-7265329.5}]
[null,270,null,null,"Total (DTH)",null,null,-2083235,-1177668,-2329286,-4631983,-7175343,-9940657,-12148786,-12304588,-12516508,-11320098,-6873456,-4682346,-2083235,-7265329.5]

{"sheet":"RevRun Fcst","index":40,"n_rows":419,"n_cols":22,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"04/05/18"]
[]
[]
[null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,"Rate Class",null,"Description",null,null,null,"Jun18","Jul18","Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,{"$f":"MONTH(H8)","v":6},{"$f":"MONTH(I8)","v":7},8,9,10,11,12,1,2,3,4,5]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,12338364,11579290.969999999,11374231.92,11737599.41,18728072.189999998,34888773.630000003,50167703.610000007,52191493.729999997,43805185.25,35998992.950000003,20914198.060000002,15796021.739999998,319519927.46000004]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,1723974.8900000001,1452723.0299999998,1374234.1099999999,1504268.97,4046171.17,15013619.34,23583096.309999999,24711010.870000001,19955241.579999998,15573860.84,4799315.58,2924808.2800000003,116662324.97,null,{"$f":"S16/S21","v":0.60294000034220385}]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,12072684.99,10173157.210000001,9623513.4700000007,10534124.15,28334606.390000001,49363566.380000003,77539313.719999999,81247805.569999993,65611220.719999999,51205595.140000001,33608740.789999999,20481904.5,449796233.03000003]
[19,null,null,"Total Revenue",null,null,7,26135023.880000003,23205171.210000001,22371979.5,23775992.530000001,51108849.75,99265959.349999994,151290113.63999999,158150310.16999999,129371647.55,102778448.93000001,59322254.43,39202734.519999996,885978485.45999992]
[20,null,null,"# of Customers",null,null,8,1009175,1007371,1008793,1009578,1012584,1016285,1020593,1025503,1027084,1029653,1029924,1030635,1018931.5]
[21,null,null,"Total Dth",null,null,9,2859281,2409399,2279222,2494890,6710736,11691211,18364323,19242638,15539287,12127475,7959856,4850911,106529229]
[22,null,null,null,null,null,10]
[23,null,"GS-C","Distribution Non-Gas Rev",null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0]
[24,null,null,null,null,null,12]
[25,null,null,"Supplier Non-Gas Revenue",null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0]
[26,null,null,null,null,null,14]
[27,null,null,"Commodity Revenue",null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,0]
[28,null,null,"Total Revenue",null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,null,null,"# of Customers",null,null,17]
[30,null,null,"Total Dth",null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31,null,null,null,null,null,19]
[32,null,"GSS","Distribution Non-Gas Rev",null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,"Supplier Non-Gas Revenue",null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,"Commodity Revenue",null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,"Total Revenue",null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,"# of Customers",null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,"Total Dth",null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,28]
[41,null,"F-S","Distribution Non-Gas Rev",null,null,29,192190.4,169425.65,164621.05000000002,178126.47000000003,179499.93000000002,318757.71000000002,387220.75,438270.77,396497.91000000003,384867.03,203358.37,182227.24000000002,3195063.2800000003]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,174937.00999999998,136111.9,127060.56,152776.56,155439.13,344907.81,475636.41000000003,562143.84,491261.89999999997,471679.06000000006,216374.06,171882.51,3480210.75]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,1225052.3199999998,953167.04,889782.16999999993,1069866.6400000001,1088512.22,1164348.6000000001,1605665.52,1897699.52,1658414.4699999997,1592306.24,1515228.51,1203662.24,15863705.49]
[46,null,null,"Total Revenue",null,null,34,1592179.7299999997,1258704.5900000001,1181463.7799999998,1400769.6700000002,1423451.28,1828014.12,2468522.6800000002,2898114.13,2546174.2799999998,2448852.33,1934960.94,1557771.99,22538979.52]
[47,null,null,"# of Customers",null,null,35,527,508,508,508,508,508,508,508,508,508,508,508,509.58333333333331]
[48,null,null,"Total Dth",null,null,36,290140,225747,210735,253386,257802,275763,380284,449449,392777,377120,358865,285074,3757142]
[49,null,null,null,null,null,37]
[50,null,"F-3","Distribution Non-Gas Rev",null,null,38,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,"Supplier Non-Gas Revenue",null,null,39]
[52,null,null,"Supplier Non-Gas Demand Revenue",null,null,40,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,"Commodity Tariff Revenue",null,null,41]
[54,null,null,"Commodity Demand Revenue",null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,"Total Revenue",null,null,43,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,"# of Customers",null,null,44,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,"Total Sales Dth",null,null,45,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,46]
[59,null,"NGV","Distribution Non-Gas Rev",null,null,47,167180.32,139199.93,164780.54,161155.34999999998,154536.81,145652.51999999999,124220.45999999999,148365.04,134962.01999999999,144599.43,158487.51,154472.97999999998,1797612.91]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,24273.72,20211.11,23925.279999999999,23398.92,22437.94,21147.99,18036.169999999998,21541.84,19595.79,20995.09,23011.57,22428.68,261004.1]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,110598.39999999999,92087.93,109010.83,106612.57,102234.07,96356.65,82178.240000000005,98151.12,89284.33,95659.98,104847.66,102191.84,1189213.6199999999]
[64,null,null,"Total Revenue",null,null,52,302052.44,251498.96999999997,297716.65000000002,291166.83999999997,279208.82,263157.15999999997,224434.87,268058,243842.14,261254.5,286346.74,279093.5,3247830.63]
[65,null,null,"# of Customers",null,null,53,1,1,1,1,1,1,1,1,1,1,1,1,1]
[66,null,null,"Total Dth",null,null,54,26194,21810,25818,25250,24213,22821,19463,23246,21146,22656,24832,24203,281652]
[67,null,null,null,null,null,55]
[68,null,"F-4","Distribution Non-Gas Rev",null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,57]
[70,null,null,"Supplier Non-Gas Revenue",null,null,58,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,59]
[72,null,null,"Commodity Revenue",null,null,60,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,"Total Revenue",null,null,61,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,"# of Customers",null,null,62,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,"Total Dth",null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,64]
[77,null,"I-2","Distribution Non-Gas Rev",null,null,65,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,66]
[79,null,null,"Supplier Non-Gas Revenue",null,null,67,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,68]
[81,null,null,"Commodity Revenue",null,null,69,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,"Total Revenue",null,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,"# of Customers",null,null,71]
[84,null,null,"Total Dth",null,null,72,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,73]
[104,null,"ISE","Distribution Non-Gas Rev",null,null,74,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,75]
[106,null,null,"Supplier Non-Gas Revenue",null,null,76,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,77]
[108,null,null,"Commodity Revenue",null,null,78,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,"Total Revenue",null,null,79,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,"# of Customers",null,null,80,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,"Total Dth",null,null,81,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,82]
[86,null,"IS","Distribution Non-Gas Rev",null,null,83,31143.32,28158.799999999999,29132.66,30166.309999999998,30000.370000000003,29531.19,32486.01,30793.41,30900.12,28024.98,29680.420000000002,31172.01,361189.6]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,9103.86,7319.77,7896.79,8514.65,8415.26,8134.6299999999992,9922.2999999999993,8892.17,8956.82,7240.6100000000006,8223.64,9121.41,101741.91]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,214635.38,172573.03,186177.21000000002,200744.08000000002,198400.72,191784.4,233931.2,209644.64,211168.88999999998,170706.78,193882.87,215049.16,2398698.3600000003]
[91,null,null,"Total Revenue",null,null,88,254882.56,208051.6,223206.66000000003,239425.04,236816.35,229450.22,276339.51,249330.22000000003,251025.83,205972.37,231786.93,255342.58000000002,2861629.8700000006]
[92,null,null,"# of Customers",null,null,89,43,43,43,43,43,43,43,43,43,43,43,43,43]
[93,null,null,"Total Dth",null,null,90,50834,40872,44094,47544,46989,45422,55404,49652,50013,40430,45919,50932,568105]
[94,null,null,null,null,null,91]
[95,null,"IS-2","Distribution Non-Gas Rev",null,null,92,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,93]
[97,null,null,"Supplier Non-Gas Revenue",null,null,94,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,95]
[99,null,null,"Commodity Revenue",null,null,96,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,"Total Revenue",null,null,97,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,"# of Customers",null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,"Total Dth",null,null,99,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,"FT-1L","Distribution Non-Gas Rev",null,null,101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,102,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,"Supplier Non-Gas Revenue",null,null,103,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,104,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,"Commodity Revenue",null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,"Total Revenue",null,null,106,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,"# of Customers",null,null,107,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,"Total Dth",null,null,108,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,109]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,110,200535.53999999998,255182.39,262079.92000000004,185465.92000000004,169884.07999999996,189663.19999999995,193924.25,179490.34000000003,165717.43,175354.75,182744.19,172318.55,2332360.56]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,113]
[126,null,null,"Commodity Revenue",null,null,114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,"Total Revenue",null,null,115,200535.53999999998,255182.39,262079.92000000004,185465.92000000004,169884.07999999996,189663.19999999995,193924.25,179490.34000000003,165717.43,175354.75,182744.19,172318.55,2332360.56]
[128,null,null,"# of Customers",null,null,116,7,7,7,7,7,7,7,7,7,7,7,7,7]
[129,null,null,"Total Dth",null,null,117,473797,768801,795778,423102,343456,448138,482643,398911,339368,372562,407342,374126,5628024]
[130,null,null,null,null,null,118]
[131,null,"FT-2","Distribution Non-Gas Rev",null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,120,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,"Supplier Non-Gas Revenue",null,null,121,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,122,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,"Commodity Revenue",null,null,123,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,"Total Revenue",null,null,124,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,"# of Customers",null,null,125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,"Total Dth",null,null,126,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,127]
[140,null,"MT","Distribution Non-Gas Rev",null,null,128,1514.28,1563.13,1921.2,1859.94,1794.31,2606.6799999999998,4237.2700000000004,4973.8,3565.64,2896.92,2246.44,1822.02,31001.629999999997]
[141,null,null,null,null,null,129]
[142,null,null,"Supplier Non-Gas Revenue",null,null,130,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,131]
[144,null,null,"Commodity Revenue",null,null,132,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,"Total Revenue",null,null,133,1514.28,1563.13,1921.2,1859.94,1794.31,2606.6799999999998,4237.2700000000004,4973.8,3565.64,2896.92,2246.44,1822.02,31001.629999999997]
[146,null,null,"# of Customers",null,null,134,1,1,1,1,1,1,1,1,1,1,1,1,1]
[147,null,null,"Total Dth",null,null,135,986,1053,1544,1460,1370,2484,4720,5730,3799,2882,1990,1408,29426]
[148,null,null,null,null,null,136]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,137,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[150,null,null,null,null,null,138]
[151,null,null,"Supplier Non-Gas Revenue",null,null,139,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,140]
[153,null,null,"Commodity Revenue",null,null,141,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,"Total Revenue",null,null,142,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[155,null,null,"# of Customers",null,null,143,1,1,1,1,1,1,1,1,1,1,1,1,1]
[156,null,null,"Total Dth",null,null,144,3858798,3937127,3536405,3111962,2661426,2807022,3322669,3495024,3253701,2964627,3908328,4078011,40935100]
[157,null,null,null,null,null,145]
[158,null,"TS","Distribution Non-Gas Rev",null,null,146,1664348.3900000001,1753380.4900000002,1768994.08,1744155.21,1816674.29,1868701.88,2026845.8599999999,2014156.39,1934915.46,1915924.73,1813185.35,1831861.73,22153143.860000003]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,null,null,null,null,null,149]
[162,null,null,"Commodity Revenue",null,null,150,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,"Total Revenue",null,null,151,1664348.3900000001,1753380.4900000002,1768994.08,1744155.21,1816674.29,1868701.88,2026845.8599999999,2014156.39,1934915.46,1915924.73,1813185.35,1831861.73,22153143.860000003]
[164,null,null,"# of Customers",null,null,152,685,777,777,777,777,777,777,777,777,777,777,777,769.33333333333337]
[165,null,null,"Total Dth",null,null,153,3322331,3287840,3369506,3238487,3619655,3887541,4716972,4655301,4228299,4136434,3602702,3685166,45750234]
[166,null,null,null,null,null,154]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,155,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,156,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,"Supplier Non-Gas Revenue",null,null,157,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,158,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,"Commodity Revenue",null,null,159,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,"Total Revenue",null,null,160,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,"# of Customers",null,null,161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,"Total Dth",null,null,162,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,163]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,164,null,null,null,null,null,null,null,null,null,null,null,null,0]
[177,null,null,null,null,null,165]
[178,null,null,"Supplier Non-Gas Revenue",null,null,166,null,null,null,null,null,null,null,null,null,null,null,null,0]
[179,null,null,null,null,null,167]
[180,null,null,"Commodity Revenue",null,null,168,null,null,null,null,null,null,null,null,null,null,null,null,0]
[181,null,null,"Total Revenue",null,null,169,null,null,null,null,null,null,null,null,null,null,null,null,0]
[182,null,null,"# of Customers",null,null,170,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,"Total Dth",null,null,171,null,null,null,null,null,null,null,null,null,null,null,null,0]
[184,null,null,null,null,null,172]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,173,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,null,null,null,null,174,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,"Supplier Non-Gas Revenue",null,null,175,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,176,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,null,"Commodity Revenue",null,null,177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,"Total Revenue",null,null,178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,"# of Customers",null,null,179,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,"Total Dth",null,null,180,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,181]
[194,null,"CET","Distribution Non-Gas Revenue",null,null,182]
[195,null,"DSM","Distribution Non-Gas Rev",null,null,183]
[196,null,null,null,null,null,184,null,null,null,null,null,null,null,null,null,null,null,null,0]
[197,null,"Utah Totals",null,null,null,185]
[198,null,null,"Distribution Non-Gas Rev",null,null,186,14813982.25,14144907.360000001,13984467.369999999,14257234.609999999,21299167.979999993,37662392.81000001,53155344.210000008,55226249.479999997,46690449.829999998,38869366.789999999,23522606.340000011,18388602.27,352014771.30000001]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,1932289.48,1616365.8099999998,1533116.7399999998,1688959.1,4232463.5,15387809.77,24086691.189999998,25303588.720000003,20475056.09,16073775.6,5046924.8499999996,3128240.8800000004,120505281.73]
[200,null,null,"Commodity Revenue",null,null,188,13622971.09,11390985.210000001,10808483.68,11911347.440000001,29723753.400000002,50816056.030000001,79461088.679999992,83453300.849999994,67570088.409999996,53064268.140000001,35422699.829999998,22002807.739999998,469247850.5]
[201,null,null,"Total Utah Revenue",null,null,189,30369242.82,27152258.380000003,26326067.789999999,27857541.149999999,55255384.879999995,103866258.61000001,156703124.07999998,163983139.05000001,134735594.32999998,108007410.53,63992231.020000011,43519650.890000001,941767903.52999997]
[202,null,null,"# of Customers",null,null,190,1010440,1008709,1010131,1010916,1013922,1017623,1021931,1026841,1028422,1030991,1031262,1031973,1020263.4166666666]
[203,null,null,"Sales Dth",null,null,191,3226449,2697828,2559869,2821070,7039740,12035217,18819474,19764985,16003223,12567681,8389472,5211120,111136128]
[204,null,null,"Transportation Dth",null,null,192,7655912,7994821,7703233,6775011,6625907,7145185,8527004,8554966,7825167,7476505,7920362,8138711,92342784]
[205,null,null,"Total Utah Dth",null,null,193,10882361,10692649,10263102,9596081,13665647,19180402,27346478,28319951,23828390,20044186,16309834,13349831,203478912]
[206,null,null,null,null,null,194]
[207,"Idaho",null,null,null,null,195]
[208,null,"GS-1","Distribution Non-Gas Rev",null,null,196,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,197,0,0,0,0,0,0,0,0,0,0,0,0]
[210,null,null,"Supplier Non-Gas Revenue",null,null,198,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,null,null,null,null,null,199,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,"Commodity Revenue",null,null,200,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,"Total Revenue",null,null,201,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,"# of Customers",null,null,202,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,"Total Dth",null,null,203,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,204,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,"I-2","Distribution Non-Gas Rev",null,null,205,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,206,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,"Supplier Non-Gas Revenue",null,null,207,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,null,null,208,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,"Commodity Revenue",null,null,209,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,"Total Revenue",null,null,210,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,"# of Customers",null,null,211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,"Total Dth",null,null,212,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,null,null,null,null,null,213]
[226,null,"Idaho Totals",null,null,null,214]
[227,null,null,"Distribution Non-Gas Rev",null,null,215,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,"Supplier Non-Gas Revenue",null,null,216,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,"Commodity Revenue",null,null,217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,"Total Idaho Revenue",null,null,218,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,"# of Customers",null,null,219,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,"Sales Dth",null,null,220,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,"Transportation Dth",null,null,221,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,"Total Idaho Dth",null,null,222,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,null,null,223]
[236,"Wyoming",null,null,null,null,224]
[237,null,"GS-1","Distribution Non-Gas Rev",null,null,225,613740.58000000007,507462.50000000006,507462.08000000007,586535.29,869266.96,1262405.5,1714574.9800000002,1758429.9900000002,1628064.48,1431274.46,1103799.3600000001,843073.52,12826089.699999999]
[238,null,null,null,null,null,226]
[239,null,null,null,null,null,227,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,228]
[241,null,null,"Commodity Revenue",null,null,229,610908.14,356785.64,356722.52,543844.16999999993,1217981.81,2158287.19,3244792.05,3351521.08,3037240.86,2563379.9299999997,1776606.3599999999,1152874.53,20370944.280000001]
[242,null,null,"Total Revenue",null,null,230,1224648.7200000002,864248.14000000013,864184.60000000009,1130379.46,2087248.77,3420692.69,4959367.03,5109951.07,4665305.34,3994654.3899999997,2880405.7199999997,1995948.05,33197033.98]
[243,null,null,"# of Customers",null,null,231,27628,27633,27635,27694,27758,27828,27915,27893,27872,27858,27861,27836,27784.25]
[244,null,null,"Total Dth",null,null,232,116144,67831,67819,103394,231559,410327,616890,637181,577431,487342,337763,219181,3872862]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,12490.61,11988.579999999998,10302.26,11821.96,12801.54,15512.29,18959.72,21244.32,19568.830000000002,18576.830000000002,18057.490000000002,14514.82,185839.25]
[247,null,null,null,null,null,235]
[248,null,null,"Supplier Non-Gas Revenue",null,null,236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,237]
[250,null,null,"Commodity Revenue",null,null,238,66469.61,63303.14,52741.22,62256.42,68436.819999999992,85762.989999999991,111862.72,127689.82,116054.87999999999,109238.01999999999,105692.82999999999,81907.47,1051415.94]
[251,null,null,"Total Revenue",null,null,239,78960.22,75291.72,63043.48,74078.38,81238.359999999986,101275.28,130822.44,148934.14000000001,135623.71,127814.84999999999,123750.31999999999,96422.290000000008,1237255.1900000002]
[252,null,null,"# of Customers",null,null,240,25,25,25,25,25,25,25,25,25,25,25,25,25]
[253,null,null,"Total Dth",null,null,241,12637,12035,10027,11836,13011,16305,21267,24276,22064,20768,20094,15572,199892]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,5192.3999999999996,4489.53,5921.62,5394.47,6211.55,6413.62,4217.17,4682.82,5078.18,4876.1099999999997,4797.04,5640.47,62914.98]
[256,null,null,null,null,null,244]
[257,null,null,null,null,null,245,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,246]
[259,null,null,"Commodity Revenue",null,null,247,3108.61,2687.82,3545.19,3229.59,3718.76,3839.74,2524.7600000000002,2803.54,3040.23,2919.26,2871.92,3376.87,37666.29]
[260,null,null,"Total Revenue",null,null,248,8301.01,7177.35,9466.81,8624.0600000000013,9930.3100000000013,10253.36,6741.93,7486.36,8118.41,7795.37,7668.96,9017.34,100581.26999999999]
[261,null,null,"# of Customers",null,null,249,1,1,1,1,1,1,1,1,1,1,1,1,1]
[262,null,null,"Total Dth",null,null,250,591,511,674,614,707,730,480,533,578,555,546,642,7161]
[263,null,null,null,null,null,251]
[264,null,"GSW","Distribution Non-Gas Rev",null,null,252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265,null,null,null,null,null,253]
[266,null,null,null,null,null,254]
[267,null,null,null,null,null,255]
[268,null,null,"Commodity Revenue",null,null,256,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269,null,null,"Total Revenue",null,null,257,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,"# of Customers",null,null,258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,"Total Dth",null,null,259,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,260]
[273,null,"IS","Distribution Non-Gas Rev",null,null,261,3308.26,3445.07,3433.76,3373.1400000000003,2981.58,6209.45,5998.9600000000009,6781.83,6253.96,5279.9400000000005,4937.42,4198.54,56201.91]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,1182.8399999999999,1281.04,1272.92,1229.4000000000001,948.32999999999993,3265.4300000000003,3114.32,3676.31,3297.38,2598.19,2352.31,1821.9199999999998,26040.39]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,34462.99,37324.39,37087.699999999997,35820.06,27630.359999999997,95141.43,90738.89,107113.01999999999,96072.439999999988,75700.770000000019,68536.759999999995,53083.119999999995,758711.92999999993]
[278,null,null,"Total Revenue",null,null,266,38954.089999999997,42050.5,41794.379999999997,40422.6,31560.269999999997,104616.31,99852.17,117571.15999999999,105623.77999999998,83578.900000000023,75826.489999999991,59103.579999999994,840954.23]
[279,null,null,"# of Customers",null,null,267,5,5,5,5,5,5,5,5,5,5,5,5,5]
[280,null,null,"Total Dth",null,null,268,6552,7096,7051,6810,5253,18088,17251,20364,18265,14392,13030,10092,144244]
[281,null,null,null,null,null,269]
[282,null,"I-4","Distribution Non-Gas Rev",null,null,270,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,271]
[284,null,null,"Supplier Non-Gas Revenue",null,null,272]
[285,null,null,null,null,null,273]
[286,null,null,"Commodity Revenue",null,null,274,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,"Total Revenue",null,null,275,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,"# of Customers",null,null,276,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,"Total Dth",null,null,277,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,278]
[291,null,"IC","Distribution Non-Gas Rev",null,null,279,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,"Sales"," (To Commodity Costs) ",null,null,280]
[293,null,null,null,null,null,281]
[294,null,null,null,null,null,282]
[295,null,null,"Commodity Revenue",null,null,283,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,null,null,"Total Revenue",null,null,284,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,"# of Customers",null,null,285,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,"Total Dth",null,null,286,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,287]
[300,null,"I-T","Distribution Non-Gas Rev",null,null,288,6029.079999999999,5639.82,5977.39,6126.2699999999995,6595.16,7094.82,7786.0199999999995,7930.72,7583.12,7259.0899999999992,6813.62,6489.11,81324.219999999987]
[301,null,null,null,null,null,289]
[302,null,null,null,null,null,290,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,291]
[304,null,null,"Commodity Revenue",null,null,292,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,"Total Revenue",null,null,293,6029.079999999999,5639.82,5977.39,6126.2699999999995,6595.16,7094.82,7786.0199999999995,7930.72,7583.12,7259.0899999999992,6813.62,6489.11,81324.219999999987]
[306,null,null,"# of Customers",null,null,294,3,3,3,3,3,3,3,3,3,3,3,3,3]
[307,null,null,"Total Dth",null,null,295,8072,5745,7763,8653,11456,14443,18575,19440,17362,15425,12762,10822,150518]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,1457.3799999999999,824.48,758.73,4509.42,3248.98,3306.64,3833.14,3325.7799999999997,2590.5299999999997,3143.92,1983.9199999999998,3670.16,32653.079999999998]
[310,null,"Trans",null,null,null,298]
[311,null,null,null,null,null,299,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,300]
[313,null,null,"Commodity Revenue",null,null,301,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,"Total Revenue",null,null,302,1457.3799999999999,824.48,758.73,4509.42,3248.98,3306.64,3833.14,3325.7799999999997,2590.5299999999997,3143.92,1983.9199999999998,3670.16,32653.079999999998]
[315,null,null,"# of Customers",null,null,303,2,2,2,2,2,2,2,2,2,2,2,2,2]
[316,null,null,"Total Dth",null,null,304,18166,8406,7021,95653,48634,45782,51347,38741,28832,40994,22337,59785,465698]
[317,null,null,null,null,null,305]
[318,null,"CET","Distribution Non-Gas Rev",null,null,306]
[319,null,"DSM","Distribution Non-Gas Rev",null,null,307,null,null,null,null,null,null,null,null,null,null,null,null,0]
[320,null,"Wyoming Totals",null,null,null,308]
[321,null,null,"Distribution Non-Gas Rev",null,null,309,634731.85000000009,527385.68000000005,527119.72000000009,607124.86,891261.63,1290540.8600000001,1743750.83,1791138.9600000004,1658965.45,1460007.34,1131591.31,867427.35,13131045.84]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,1182.8399999999999,1281.04,1272.92,1229.4000000000001,948.32999999999993,3265.4300000000003,3114.32,3676.31,3297.38,2598.19,2352.31,1821.9199999999998,26040.39]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,7486.4599999999991,6464.2999999999993,6736.1200000000008,10635.689999999999,9844.14,10401.459999999999,11619.16,11256.5,10173.65,10403.009999999998,8797.5399999999991,10159.27,113977.29999999997]
[324,null,null,"Commodity Revenue",null,null,312,714949.35,460100.99000000005,450096.63,645150.24,1317767.7500000002,2343031.35,3449918.42,3589127.46,3252408.4099999997,2751237.9799999995,1953707.8699999999,1291241.9900000002,22218738.440000005]
[325,null,null,"Total Wyoming Revenue",null,null,313,1358350.5,995232.01000000024,985225.39000000013,1264140.19,2219821.85,3647239.1,5208402.7300000004,5395199.2300000004,4924844.8899999997,4224246.5199999996,3096449.0300000003,2170650.5300000003,35489801.969999999]
[326,null,null,"# of Customers",null,null,314,27664,27669,27671,27730,27794,27864,27951,27929,27908,27894,27897,27872,27820.25]
[327,null,null,"Sales Dth",null,null,315,135924,87473,85571,122654,250530,445450,655888,682354,618338,523057,371433,245487,4224159]
[328,null,null,"Transportation Dth",null,null,316,26238,14151,14784,104306,60090,60225,69922,58181,46194,56419,35099,70607,616216]
[329,null,null,"Total Wyoming Dth",null,null,317,162162,101624,100355,226960,310620,505675,725810,740535,664532,579476,406532,316094,4840375]
[330,null,null,null,null,null,318]
[331,"Colorado",null,null,null,null,319]
[332,null,"I-4","Distribution Non-Gas Rev",null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,0]
[333,null,null,null,null,null,321]
[334,null,null,null,null,null,322]
[335,null,null,null,null,null,323]
[336,null,null,"Commodity Revenue",null,null,324,null,null,null,null,null,null,null,null,null,null,null,null,0]
[337,null,null,"Total Revenue",null,null,325,null,null,null,null,null,null,null,null,null,null,null,null,0]
[338,null,null,"# of Customers",null,null,326,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339,null,null,"Total Dth",null,null,327,null,null,null,null,null,null,null,null,null,null,null,null,0]
[340,null,null,null,null,null,328]
[341,null,"IC","Distribution Non-Gas Rev",null,null,329,null,null,null,null,null,null,null,null,null,null,null,null,0]
[342,null,null,null,null,null,330]
[343,null,null,null,null,null,331]
[344,null,null,null,null,null,332]
[345,null,null,"Commodity Revenue",null,null,333,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346,null,null,"Total Revenue",null,null,334,null,null,null,null,null,null,null,null,null,null,null,null,0]
[347,null,null,"# of Customers",null,null,335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348,null,null,"Total Dth",null,null,336,null,null,null,null,null,null,null,null,null,null,null,null,0]
[349,null,null,null,null,null,337]
[350,null,"Colorado Totals",null,null,null,338]
[351,null,null,"Distribution Non-Gas Rev",null,null,339,null,null,null,null,null,null,null,null,null,null,null,null,0]
[352,null,null,"Commodity Revenue",null,null,340,null,null,null,null,null,null,null,null,null,null,null,null,0]
[353,null,null,"Total Colorado Revenue",null,null,341,null,null,null,null,null,null,null,null,null,null,null,null,0]
[354,null,null,"# of Customers",null,null,342,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,"Sales Dth",null,null,343,null,null,null,null,null,null,null,null,null,null,null,null,0]
[356,null,null,"Transportation Dth",null,null,344,null,null,null,null,null,null,null,null,null,null,null,null,0]
[357,null,null,"Total Colorado Dth",null,null,345,null,null,null,null,null,null,null,null,null,null,null,null,0]
[358,null,null,null,null,null,346]
[359,"System Total Tariff Sales and Revenue",null,null,null,null,347]
[360,null,"SystemTotal Tariff Revenue",null,null,null,348]
[361,null,null,"Distribution Non-Gas Rev",null,null,349,15448714.1,14672293.040000001,14511587.09,14864359.469999999,22190429.609999992,38952933.670000009,54899095.040000007,57017388.439999998,48349415.280000001,40329374.130000003,24654197.65000001,19256029.620000001,365145817.14000005]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,1933472.32,1617646.8499999999,1534389.6599999997,1690188.5,4233411.83,15391075.199999999,24089805.509999998,25307265.030000001,20478353.469999999,16076373.789999999,5049277.1599999992,3130062.8000000003,120531322.11999999]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,7486.4599999999991,6464.2999999999993,6736.1200000000008,10635.689999999999,9844.14,10401.459999999999,11619.16,11256.5,10173.65,10403.009999999998,8797.5399999999991,10159.27,113977.29999999997]
[364,null,null,"Commodity Revenue",null,null,352,14337920.439999999,11851086.200000001,11258580.310000001,12556497.680000002,31041521.150000002,53159087.380000003,82911007.099999994,87042428.309999987,70822496.819999993,55815506.119999997,37376407.699999996,23294049.729999997,491466588.94]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,31727593.32,28147490.390000001,27311293.18,29121681.34,57475206.729999989,107513497.71000001,161911526.81,169378338.27999997,139660439.22,112231657.05,67088680.050000004,45690301.420000002,977257705.49999988]
[367,null,null,"# of Customers",null,null,355,1038104,1036378,1037802,1038646,1041716,1045487,1049882,1054770,1056330,1058885,1059159,1059845,1048083.6666666666]
[368,null,null,"Sales Dth",null,null,356,3362373,2785301,2645440,2943724,7290270,12480667,19475362,20447339,16621561,13090738,8760905,5456607,115360287]
[369,null,null,"Transportation Dth",null,null,357,7682150,8008972,7718017,6879317,6685997,7205410,8596926,8613147,7871361,7532924,7955461,8209318,92959000]
[370,null,null,"SystemTotal Dth",null,null,358,11044523,10794273,10363457,9823041,13976267,19686077,28072288,29060486,24492922,20623662,16716366,13665925,208319287]
[371,null,null,null,null,null,359]
[372,null,null,null,null,null,360]
[null,null,null,null,null,null,361]
[null,null,null,null,null,null,362]
[null,null,null,null,null,null,363]
[null,null,null,null,null,null,364]
[null,null,null,null,null,null,365]
[null,null,null,null,null,null,366]
[null,null,null,null,null,null,367]
[null,null,null,null,null,null,368]
[null,null,null,null,null,null,369]
[null,null,null,null,null,null,370]
[null,null,null,null,null,null,371]
[null,null,null,null,null,null,372]
[null,null,null,null,null,null,373]
[null,null,null,null,null,null,374]
[null,null,null,null,null,null,375]
[null,null,null,null,null,null,376]
[null,null,null,null,null,null,377]
[null,null,null,null,null,null,378]
[null,null,null,null,null,null,379]
[null,null,null,null,null,null,380]
[null,null,null,null,null,null,381]
[null,null,null,null,null,null,382]
[null,null,null,null,null,null,383]
[null,null,null,null,null,null,384]
[null,null,null,null,null,null,385]
[null,null,null,null,null,null,386]
[null,null,null,null,null,null,387]
[null,null,null,null,null,null,388]
[null,null,null,null,null,null,389]
[null,null,null,null,null,null,390]
[null,null,null,null,null,null,391]
[null,null,null,null,null,null,392]
[null,null,null,null,null,null,393]
[null,null,null,null,null,null,394]
[null,null,null,null,null,null,395]
[null,null,null,null,null,null,396]
[null,null,null,null,null,null,397]
[null,null,null,null,null,null,398]
[null,null,null,null,null,null,399]
[null,null,null,null,null,null,400]
[null,null,null,null,null,null,401]
[null,null,null,null,null,null,402]
[null,null,null,null,null,null,403]
[null,null,null,null,null,null,404]
[null,null,null,null,null,null,405]
[null,null,null,null,null,null,406]
[null,null,null,null,null,null,407]